{"text_format":"1","workbook":"xlsx","n_sheets":63,"sheets":["Summary Options","Instructions","rates1","rates2","rates3","rates4","rates5","rates5 b","rates6","rates_Changes","ratesHCC","ratesUHCC","ratesPCC","ratesKCDC","ratesMDC","ratesCDC","ratesSWDC","rates8","Impact for rates","Impact 1","For IT","Comparison","Council wide view","Flood protection model","PT model","Checks","45100 data","Flood data","Finance data","Summarised data","Control","Summary proposed","Summary current","Gen","Tran","ratesWCC","Riv","Wairarapa LM","Stad","WRS","TA Split","Summary..","WWUP","Farm Plan","Pest","Class Rates","Essbase","Rates Calculator","NRV","Rates","Input Sheet","UHCC Adjustments","UHCC Rates Check","PCC Rates Check","KCDC Rates Check","HCC Rates Check","MDC Rates Check","CDC Rates Check","SWDC Rates Check","WCC Rates Check","Sheet1","Catchment","Water"],"not_rendered":{"charts":19,"images":2,"macros":1,"external_links":10,"defined_names":113,"comments":6,"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":"Summary Options","index":0,"n_rows":55,"n_cols":12,"rows_kept":55,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Rates per Assessment \"&Instructions!D11","v":"Rates per Assessment 2017/18"}]
["Printed: "]
[null,null,"District-wide rates"]
[]
[null,null,"Total","Total"]
[null,null,"District-wide Rates","District-wide Rates",null,"Rates per $100K",null,null,null,"Average Rates"]
[null,null,"Option A","Current",null,"Option A","%Change","Current",null,"Option A","%Change","Current"]
[]
["Wellington City",null,{"$f":"'Summary proposed'!E9","v":66378243.074655943},{"$f":"'Summary current'!E9","v":62570979.329463348}]
["CBD Business",null,{"$f":"'Summary proposed'!E10","v":29986767.094901964},{"$f":"'Summary current'!E10","v":29269028.392002061},null,{"$f":"'Summary proposed'!G10","v":381.79317495507922},{"$f":"F11/H11-1","v":2.4522122609851538E-2},{"$f":"'Summary current'!G10","v":372.65488614585041},null,{"$f":"'Summary proposed'!H10","v":8817.0441325792308},{"$f":"J11/L11-1","v":2.4522122609851538E-2},{"$f":"'Summary current'!H10","v":8606.0065839465042}]
["Business",null,{"$f":"'Summary proposed'!E11","v":4259553.4347275468},{"$f":"'Summary current'!E11","v":3259619.5167298005},null,{"$f":"'Summary proposed'!G11","v":111.51377480158929},{"$f":"F12/H12-1","v":0.30676399894700745},{"$f":"'Summary current'!G11","v":85.335818014153489},null,{"$f":"'Summary proposed'!H11","v":2233.6410250275549},{"$f":"J12/L12-1","v":0.30676399894700745},{"$f":"'Summary current'!H11","v":1709.2918283847935}]
["Residential",null,{"$f":"'Summary proposed'!E12","v":31836532.336723741},{"$f":"'Summary current'!E12","v":29731934.663607135},null,{"$f":"'Summary proposed'!G12","v":78.953000585578081},{"$f":"F13/H13-1","v":7.3230171133199962E-2},{"$f":"'Summary current'!G12","v":73.565766886904939},null,{"$f":"'Summary proposed'!H12","v":435.10398421086126},{"$f":"J13/L13-1","v":7.3230171133199962E-2},{"$f":"'Summary current'!H12","v":405.41534883560399}]
["Rural",null,{"$f":"'Summary proposed'!E13","v":295390.20830268384},{"$f":"'Summary current'!E13","v":310396.75712434674},null,{"$f":"'Summary proposed'!G13","v":47.291491061420139},{"$f":"F14/H14-1","v":-5.1975275591624848E-2},{"$f":"'Summary current'!G13","v":49.884238083487638},null,{"$f":"'Summary proposed'!H13","v":353.64109599829959},{"$f":"J14/L14-1","v":-5.1975275591624848E-2},{"$f":"'Summary current'!H13","v":373.02940196944024}]
[]
["Lower Hutt City ",null,{"$f":"'Summary proposed'!E15","v":21001090.061348002},{"$f":"'Summary current'!E15","v":23454231.51867561}]
["Business",null,{"$f":"'Summary proposed'!E16","v":4517451.576531793},{"$f":"'Summary current'!E16","v":4434152.0447913436},null,{"$f":"'Summary proposed'!G16","v":118.97874390105373},{"$f":"F17/H17-1","v":1.8785898836801929E-2},{"$f":"'Summary current'!G16","v":116.78483579022601},null,{"$f":"'Summary proposed'!H16","v":1916.6107664538788},{"$f":"J17/L17-1","v":1.8785898836801929E-2},{"$f":"'Summary current'!H16","v":1881.2694292708291}]
["Residential",null,{"$f":"'Summary proposed'!E17","v":16257977.588113511},{"$f":"'Summary current'!E17","v":18796224.135656383},null,{"$f":"'Summary proposed'!G17","v":92.360274369828318},{"$f":"F18/H18-1","v":-0.13876913610103769},{"$f":"'Summary current'!G17","v":107.24217888766213},null,{"$f":"'Summary proposed'!H17","v":435.13893122240518},{"$f":"J18/L18-1","v":-0.13876913610103769},{"$f":"'Summary current'!H17","v":505.25236549517655}]
["Rural",null,{"$f":"'Summary proposed'!E18","v":225660.8967026982},{"$f":"'Summary current'!E18","v":223855.33822788432},null,{"$f":"'Summary proposed'!G18","v":66.639698372122439},{"$f":"F19/H19-1","v":8.5923600001815981E-3},{"$f":"'Summary current'!G18","v":66.071984098819115},null,{"$f":"'Summary proposed'!H18","v":432.53244225040459},{"$f":"J19/L19-1","v":8.5923600001815981E-3},{"$f":"'Summary current'!H18","v":428.84762903649869}]
[]
["Upper Hutt City",null,{"$f":"'Summary proposed'!E20","v":6672554.2313112738},{"$f":"'Summary current'!E20","v":8387210.5739424368}]
["Business",null,{"$f":"'Summary proposed'!E21","v":1231517.2767737233},{"$f":"'Summary current'!E21","v":1335297.0632938852},null,{"$f":"'Summary proposed'!G21","v":105.20730646793514},{"$f":"F22/H22-1","v":-7.7720373520600572E-2},{"$f":"'Summary current'!G21","v":114.0731112857182},null,{"$f":"'Summary proposed'!H21","v":1705.7025994095891},{"$f":"J22/L22-1","v":-7.7720373520600683E-2},{"$f":"'Summary current'!H21","v":1849.4419159195086}]
["Residential",null,{"$f":"'Summary proposed'!E22","v":4983898.5014813812},{"$f":"'Summary current'!E22","v":6551666.4802575372},null,{"$f":"'Summary proposed'!G22","v":79.107046426329674},{"$f":"F23/H23-1","v":-0.2469945637639912},{"$f":"'Summary current'!G22","v":105.05508010905747},null,{"$f":"'Summary proposed'!H22","v":327.28091628878263},{"$f":"J23/L23-1","v":-0.24699456376399131},{"$f":"'Summary current'!H22","v":434.63287320306341}]
["Rural",null,{"$f":"'Summary proposed'!E23","v":457138.45305616898},{"$f":"'Summary current'!E23","v":500247.03039101395},null,{"$f":"'Summary proposed'!G23","v":53.03705150352792},{"$f":"F24/H24-1","v":-9.2257624787415504E-2},{"$f":"'Summary current'!G23","v":58.427427155317226},null,{"$f":"'Summary proposed'!H23","v":340.96017126701685},{"$f":"J24/L24-1","v":-9.2257624787415504E-2},{"$f":"'Summary current'!H23","v":375.6133684815224}]
[]
["Porirua City ",null,{"$f":"'Summary proposed'!E25","v":6855195.6754206149},{"$f":"'Summary current'!E25","v":9886888.4191236794}]
["Business",null,{"$f":"'Summary proposed'!E26","v":992132.88075892872},{"$f":"'Summary current'!E26","v":1172136.4360403984},null,{"$f":"'Summary proposed'!G26","v":90.62730272899887},{"$f":"F27/H27-1","v":-0.15356877386180479},{"$f":"'Summary current'!G26","v":107.06989526187722},null,{"$f":"'Summary proposed'!H26","v":1246.3980914056892},{"$f":"J27/L27-1","v":-0.15356877386180479},{"$f":"'Summary current'!H26","v":1472.5332111060281}]
["Residential",null,{"$f":"'Summary proposed'!E27","v":5614028.4147163574},{"$f":"'Summary current'!E27","v":8396353.635065442},null,{"$f":"'Summary proposed'!G27","v":64.373132587074181},{"$f":"F28/H28-1","v":-0.34110208264064801},{"$f":"'Summary current'!G27","v":97.698187975856271},null,{"$f":"'Summary proposed'!H27","v":314.19060064985138},{"$f":"J28/L28-1","v":-0.34110208264064801},{"$f":"'Summary current'!H27","v":476.84260698383275}]
["Rural",null,{"$f":"'Summary proposed'!E28","v":249034.37994532858},{"$f":"'Summary current'!E28","v":318398.34801783983},null,{"$f":"'Summary proposed'!G28","v":38.597831989292494},{"$f":"F29/H29-1","v":-0.23024439837534472},{"$f":"'Summary current'!G28","v":50.142969934648676},null,{"$f":"'Summary proposed'!H28","v":378.91892147929502},{"$f":"J29/L29-1","v":-0.23024439837534461},{"$f":"'Summary current'!H28","v":492.25873859124147}]
[]
["Kapiti Coast District",null,{"$f":"'Summary proposed'!E30","v":10632965.754580818},{"$f":"'Summary current'!E30","v":9327065.9100573733}]
["Urban - Commerical",null,{"$f":"'Summary proposed'!E31","v":1587072.4386463121},{"$f":"'Summary current'!E31","v":1201099.0577986035},null,{"$f":"'Summary proposed'!G31","v":125.10355363373465},{"$f":"F32/H32-1","v":0.32135016536864813},{"$f":"'Summary current'!G31","v":94.678577195191536},null,{"$f":"'Summary proposed'!H31","v":1142.6007477655235},{"$f":"J32/L32-1","v":0.32135016536864813},{"$f":"'Summary current'!H31","v":864.72214384348695}]
["Urban - Residential",null,{"$f":"'Summary proposed'!E32","v":7883585.0119015248},{"$f":"'Summary current'!E32","v":7036322.7317544008},null,{"$f":"'Summary proposed'!G32","v":94.71609425295236},{"$f":"F33/H33-1","v":0.12548816204448499},{"$f":"'Summary current'!G32","v":84.155566843899592},null,{"$f":"'Summary proposed'!H32","v":369.18782548226807},{"$f":"J33/L33-1","v":0.12548816204448454},{"$f":"'Summary current'!H32","v":328.02461894545991}]
["Rural",null,{"$f":"'Summary proposed'!E33","v":1162308.3040329807},{"$f":"'Summary current'!E33","v":1089644.120504369},null,{"$f":"'Summary proposed'!G33","v":64.705124135410543},{"$f":"F34/H34-1","v":7.1497901149255361E-2},{"$f":"'Summary current'!G33","v":60.38754165174737},null,{"$f":"'Summary proposed'!H33","v":390.45403514986754},{"$f":"J34/L34-1","v":7.1497901149255361E-2},{"$f":"'Summary current'!H33","v":364.40018662759735}]
[]
["Masterton District",null,{"$f":"'Summary proposed'!E35","v":3408862.0406254521},{"$f":"'Summary current'!E35","v":2243225.8759407587}]
["Urban - Commercial",null,{"$f":"'Summary proposed'!E36","v":423174.0784025708},{"$f":"'Summary current'!E36","v":212061.48261123421},null,{"$f":"'Summary proposed'!G36","v":111.02600885916171},{"$f":"F37/H37-1","v":0.99552541645840886},{"$f":"'Summary current'!G36","v":55.637481709557434},null,{"$f":"'Summary proposed'!H36","v":775.04409963840806},{"$f":"J37/L37-1","v":0.99552541645840886},{"$f":"'Summary current'!H36","v":388.39099379346925}]
["Urban - Residential",null,{"$f":"'Summary proposed'!E37","v":1551104.6153120452},{"$f":"'Summary current'!E37","v":1021509.357718488},null,{"$f":"'Summary proposed'!G37","v":72.993932356052341},{"$f":"F38/H38-1","v":0.5807224336383614},{"$f":"'Summary current'!G37","v":46.177577291695435},null,{"$f":"'Summary proposed'!H37","v":183.82486805815421},{"$f":"J38/L38-1","v":0.5807224336383614},{"$f":"'Summary current'!H37","v":116.29168040276562}]
["Rural Ward",null,{"$f":"'Summary proposed'!E38","v":1434583.3469108359},{"$f":"'Summary current'!E38","v":1009655.0356110365},null,{"$f":"'Summary proposed'!G38","v":56.530747199960231},{"$f":"F39/H39-1","v":0.46506376250646753},{"$f":"'Summary current'!G38","v":38.585861343840776},null,{"$f":"'Summary proposed'!H38","v":342.53514506418526},{"$f":"J39/L39-1","v":0.46506376250646775},{"$f":"'Summary current'!H38","v":233.80220972646785}]
[]
["Carterton District",null,{"$f":"'Summary proposed'!E40","v":1465881.1955660065},{"$f":"'Summary current'!E40","v":1093949.6511765723}]
["Urban - Commercial",null,{"$f":"'Summary proposed'!E41","v":102993.66749729162},{"$f":"'Summary current'!E41","v":60016.585411500855},null,{"$f":"'Summary proposed'!G41","v":110.69172340123018},{"$f":"F42/H42-1","v":0.71608675820392742},{"$f":"'Summary current'!G41","v":64.502405179724818},null,{"$f":"'Summary proposed'!H41","v":457.74963332129613},{"$f":"J42/L42-1","v":0.71608675820392764},{"$f":"'Summary current'!H41","v":266.74037960667044}]
["Urban - Residential",null,{"$f":"'Summary proposed'!E42","v":473230.7908647221},{"$f":"'Summary current'!E42","v":365741.08891186328},null,{"$f":"'Summary proposed'!G42","v":72.751904497927555},{"$f":"F43/H43-1","v":0.32118972152501279},{"$f":"'Summary current'!G42","v":55.065448445929505},null,{"$f":"'Summary proposed'!H42","v":192.32309302510751},{"$f":"J43/L43-1","v":0.32118972152501302},{"$f":"'Summary current'!H42","v":145.56811174939679}]
["Rural Ward",null,{"$f":"'Summary proposed'!E43","v":889656.73720399279},{"$f":"'Summary current'!E43","v":668191.97685320815},null,{"$f":"'Summary proposed'!G43","v":56.37906277746184},{"$f":"F44/H44-1","v":0.35885195877983311},{"$f":"'Summary current'!G43","v":41.49021710068169},null,{"$f":"'Summary proposed'!H43","v":411.69010172017317},{"$f":"J44/L44-1","v":0.35885195877983267},{"$f":"'Summary current'!H43","v":302.96906080177132}]
[]
["South Wairarapa District",null,{"$f":"'Summary proposed'!E45","v":2347721.0442278679},{"$f":"'Summary current'!E45","v":1798673.6905084574}]
["Urban - Commercial",null,{"$f":"'Summary proposed'!E46","v":205633.59586413734},{"$f":"'Summary current'!E46","v":128735.93693002826},null,{"$f":"'Summary proposed'!G46","v":107.98960701793889},{"$f":"F47/H47-1","v":0.59732861520948299},{"$f":"'Summary current'!G46","v":67.606381047506943},null,{"$f":"'Summary proposed'!H46","v":659.08203802608125},{"$f":"J47/L47-1","v":0.59732861520948255},{"$f":"'Summary current'!H46","v":412.61518246803934}]
["Urban - Residential",null,{"$f":"'Summary proposed'!E47","v":673514.25603755657},{"$f":"'Summary current'!E47","v":561580.03008596483},null,{"$f":"'Summary proposed'!G47","v":71.018224239639025},{"$f":"F48/H48-1","v":0.21585087404933145},{"$f":"'Summary current'!G47","v":58.410308168070252},null,{"$f":"'Summary proposed'!H47","v":200.35152718066621},{"$f":"J48/L48-1","v":0.21585087404933168},{"$f":"'Summary current'!H47","v":164.78297746614706}]
["Rural Ward",null,{"$f":"'Summary proposed'!E48","v":1468573.1923261739},{"$f":"'Summary current'!E48","v":1108357.7234924643},null,{"$f":"'Summary proposed'!G48","v":54.887985159855781},{"$f":"F49/H49-1","v":0.34944361653421896},{"$f":"'Summary current'!G48","v":40.674530219220863},null,{"$f":"'Summary proposed'!H48","v":443.14787904624842},{"$f":"J49/L49-1","v":0.34944361653421896},{"$f":"'Summary current'!H48","v":328.39303073987395}]
[]
["Tararua District",null,{"$f":"'Summary proposed'!E50","v":2319.7787058406511},{"$f":"'Summary current'!E50","v":2606},null,{"$f":"'Summary proposed'!G50","v":30.381702995013981},{"$f":"F51/H51-1","v":-0.12158933481705547},{"$f":"'Summary current'!G50","v":34.587129003820159},null,{"$f":"'Summary proposed'!H50","v":172.3148921533876},{"$f":"J51/L51-1","v":-0.12158933481705558},{"$f":"'Summary current'!H50","v":196.16666666666669}]
["Totals",null,{"$f":"+C51+C46+C41+C36+C31+C26+C21+C16+C10","v":118764832.85644183},{"$f":"+D51+D46+D41+D36+D31+D26+D21+D16+D10","v":118764830.96888824}]
[]
["Per Helen G Option ",null,{"$f":"'Summarised data'!E102","v":118764836.583508},{"$f":"'Summary current'!E53","v":118764835.69414023}]
["Difference",null,{"$f":"C52-C54","v":-3.7270661741495132},{"$f":"D52-D54","v":-4.7252519875764847}]

{"sheet":"Instructions","index":1,"n_rows":52,"n_cols":8,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
["Rates Spreadsheet - notes on use."]
[null,null,null,null,null,null,"Show Reports","All reports"]
["General:"]
[]
[null,null,"Copy over last years at start of year",null,null,null,"rates1","Instructions"]
[null,null,"Fields to be updated manually (Indicate if field is entered or yet to be updated)","entered ","not updated",null,"rates2","rates1"]
[null,null,"Fields which have been manually rounded",null,null,null,"rates5","rates2"]
[null,null,"Fields no longer required - once confirmed that they aren't needed, these can be deleted.",null,null,null,"rates6","rates3"]
[null,null,"Used for Annual Plan document - must add up! ",null,null,null,"Impact 1","rates4"]
[null,null,null,null,null,null,"Impact for rates","rates5"]
[null,null,"Control Date (entered once here and it will change all worksheets)","2017/18","2016/17",null,null,"rates5 b"]
[null,null,null,"New Year","Last Year",null,null,"rates6"]
[null,null,null,null,null,null,null,"Sheet1 (2)"]
[null,null,null,null,null,null,null,"rates_Changes"]
["Total Regional Check",null,null,null,null,null,null,"ratesWCC"]
[null,null,null,null,null,null,null,"ratesHCC"]
["Check sheet only",null,null,null,null,null,null,"ratesUHCC"]
[null,null,null,null,null,null,null,"ratesPCC"]
[null,null,null,null,null,null,null,"ratesKCDC"]
[null,null,null,null,null,null,null,"ratesMDC"]
[null,null,null,null,null,null,null,"ratesCDC"]
[null,null,null,null,null,null,null,"ratesSWDC"]
[null,null,null,null,null,null,null,"rates8"]
[null,null,null,null,null,null,null,"Impact for rates"]
[null,null,null,null,null,null,null,"For IT"]
[null,null,null,null,null,null,null,"Impact 1"]
[null,null,null,null,null,null,null,"Summary"]
[null,null,null,null,null,null,null,"Essbase"]
[null,null,null,null,null,null,null,"Rates Calculator"]
[null,null,null,null,null,null,null,"NRV"]
[null,null,null,null,null,null,null,"Rates"]
[null,null,null,null,null,null,null,"Input Sheet"]
[null,null,null,null,null,null,null,"Rates per Assess"]
[null,null,null,null,null,null,null,"Regional Check"]
[null,null,null,null,null,null,null,"Gen"]
[null,null,null,null,null,null,null,"Riv"]
[null,null,null,null,null,null,null,"Stad"]
[null,null,null,null,null,null,null,"Tran"]
[null,null,null,null,null,null,null,"WRS"]
[null,null,null,null,null,null,null,"Water"]
[null,null,null,null,null,null,null,"Class Rates"]
[null,null,null,null,null,null,null,"TA Split"]
[null,null,null,null,null,null,null,"UHCC Adjustments"]
[null,null,null,null,null,null,null,"UHCC Rates Check"]
[null,null,null,null,null,null,null,"PCC Rates Check"]
[null,null,null,null,null,null,null,"KCDC Rates Check"]
[null,null,null,null,null,null,null,"HCC Rates Check"]
[null,null,null,null,null,null,null,"MDC Rates Check"]
[null,null,null,null,null,null,null,"CDC Rates Check"]
[null,null,null,null,null,null,null,"SWDC Rates Check"]
[null,null,null,null,null,null,null,"WCC Rates Check"]
[null,null,null,null,null,null,null,"Sheet2"]

{"sheet":"rates1","index":2,"n_rows":66,"n_cols":16,"rows_kept":66,"cut":false,"hidden":true,"merged":[[6,0,8,8],[10,0,11,8],[60,0,60,8],[56,0,57,8],[58,0,59,8],[49,0,50,8],[53,0,53,8],[54,0,54,8]]}
[]
[]
["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:",null,null,null,null,{"$f":"Instructions!E11","v":"2016/17"},{"$f":"Instructions!D11","v":"2017/18"}]
[null,null,null,null,null,"Budget","Plan","Change","Change"]
[null,null,null,null,null,"$000s","$000s","$000s","%  ",null,"Round","Round"]
["General rates"]
[" Flood protection 1",null,null,null,null,{"$f":"+Summary..!B5/1000","v":10171},{"$f":"+Summary..!C5/1000","v":10679},{"$f":"G18-F18","v":508},{"$f":"ROUND(H18/F18,4)","v":4.99E-2}]
["Environment, Parks",null,null,null,null,{"$f":"+Summary..!B6/1000","v":23160},{"$f":"+Summary..!C6/1000","v":25442},2282,{"$f":"ROUND(H19/F19,4)","v":9.8500000000000004E-2}]
["Council costs, Strategy and Planning",null,null,null,null,{"$f":"+Summary..!B7/1000","v":5128},{"$f":"+Summary..!C7/1000","v":5273},145,{"$f":"ROUND(H20/F20,4)","v":2.8299999999999999E-2}]
[" Biosecurity and land management",null,null,null,null,{"$f":"+Summary..!B8/1000","v":11083},{"$f":"+Summary..!C8/1000","v":10984},-99,{"$f":"ROUND(H21/F21,4)","v":-8.8999999999999999E-3}]
[" Investment management 2",null,null,null,null,{"$f":"+Summary..!B9/1000","v":-10038},{"$f":"+Summary..!C9/1000","v":-9896},142,{"$f":"-ROUND(H22/F22,4)","v":1.41E-2}]
["General rates",null,null,null,null,{"$f":"+Summary..!B10/1000","v":39504},{"$f":"+Summary..!C10/1000","v":42482},2978,{"$f":"ROUND(H23/F23,4)","v":7.5399999999999995E-2},null,1,-3]
[]
["Targeted rates:"]
["Region wide targeted rates:"]
["River management rates",null,null,null,null,{"$f":"+Summary..!B13/1000","v":5483},{"$f":"+Summary..!C13/1000","v":5827},{"$f":"ROUND(G27-F27,0)","v":344},{"$f":"ROUND(H27/F27,4)","v":6.2700000000000006E-2}]
["Transport rates",null,null,null,null,{"$f":"+Summary..!B14/1000-K28","v":59938},{"$f":"+Summary..!C14/1000","v":64656},{"$f":"ROUND(G28-F28,0)","v":4718},{"$f":"ROUND(H28/F28,4)","v":7.8700000000000006E-2},null,1]
["Stadium rates",null,null,null,null,{"$f":"+Summary..!B15/1000","v":2676},{"$f":"+Summary..!C15/1000","v":978},{"$f":"ROUND(G29-F29,0)","v":-1698},{"$f":"ROUND(H29/F29,4)","v":-0.63449999999999995}]
["WRS rates",null,null,null,null,{"$f":"+Summary..!B16/1000","v":4768},{"$f":"+Summary..!C16/1000","v":4822},{"$f":"ROUND(G30-F30,0)","v":54},{"$f":"ROUND(H30/F30,4)","v":1.1299999999999999E-2}]
[]
["Specific area targeted rates:"]
[]
["Possum / Predator rates",null,null,null,null,{"$f":"+Summary..!B17/1000","v":424},{"$f":"+Summary..!C17/1000","v":472},{"$f":"ROUND(G34-F34,0)","v":48},{"$f":"ROUND(H34/F34,4)","v":0.1132}]
["South Wairarapa district – river rates",null,null,null,null,{"$f":"+Summary..!B18/1000","v":91},{"$f":"+Summary..!C18/1000","v":93},{"$f":"G35-F35","v":2},{"$f":"ROUND(H35/F35,4)","v":2.1999999999999999E-2}]
["Wairarapa scheme and stop bank rates",null,null,null,null,{"$f":"+Summary..!B19/1000","v":1491},{"$f":"+Summary..!C19/1000","v":1390},{"$f":"G36-F36","v":-101},{"$f":"ROUND(H36/F36,4)","v":-6.7699999999999996E-2}]
["Total targeted rates 1",null,null,null,null,{"$f":"SUM(F27:F36)","v":74871},{"$f":"SUM(G27:G36)","v":78238},{"$f":"SUM(H27:H36)","v":3367},{"$f":"ROUND(H37/F37,4)","v":4.4999999999999998E-2}]
[]
["Total regional rates",null,null,null,null,{"$f":"F23+F37","v":114375},{"$f":"G23+G37","v":120720},{"$f":"+G39-F39","v":6345},{"$f":"ROUND(H39/F39,4)","v":5.5500000000000001E-2},null,null,null,null,{"$f":"F39-rates2!F27","v":0},{"$f":"G39-rates2!G27","v":3729},"check"]
[]
["Water supply levy",null,null,null,null,{"$f":"+rates2!F34","v":29098},{"$f":"+rates2!G34","v":30863},{"$f":"+G41-F41","v":1765},{"$f":"ROUND(H41/F41,3)-0","v":6.0999999999999999E-2}]
[]
["Total regional rates and levies 1",null,null,null,null,{"$f":"+F39+F41","v":143473},{"$f":"+G39+G41","v":151583},{"$f":"+H39+H41","v":8110},{"$f":"ROUND(H43/F43,4)","v":5.6500000000000002E-2},null,null,null,null,{"$f":"F43-rates2!F36","v":0},{"$f":"G43-rates2!G36","v":3729}]
[]
["Warm Wellington rates 2",null,null,null,null,{"$f":"+Summary..!B28/1000","v":3089},{"$f":"+Summary..!C28/1000","v":3182}]
[]
["Total rates and levies",null,null,null,null,{"$f":"+F43+F45","v":146562},{"$f":"+G43+G45","v":154765},null,null,null,null,null,null,{"$f":"G47-rates2!G40","v":3729}]
[]
[]
["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."]
[]
[]
["Check to Comprehensive Income Statement"]
["Check to Comprehensive Income Statement"]

{"sheet":"rates2","index":3,"n_rows":66,"n_cols":16,"rows_kept":66,"cut":false,"hidden":true,"merged":[[28,14,29,14],[48,14,48,22],[51,0,53,8],[54,0,54,8],[5,0,7,8],[50,0,50,8],[41,0,42,8],[11,10,11,11],[57,0,58,8],[46,0,46,8],[55,0,56,8]]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"+rates1!L1","v":0}]
[" "]
[]
["WHAT IS THE IMPACT ON YOUR CITY OR DISTRICT?"]
[]
["Rates increases vary between city and district councils because of differing capital values. Further, some of GWRC's work programmes impact differently across the region, especially flood protection and public transport. See the next page for a break down by city and rate type"]
[]
[]
[]
["By area:",null,null,null,null,{"$f":"+rates1!F14","v":"2016/17"},{"$f":"+rates1!G14","v":"2017/18"}]
[null,null,null,null,null,"Budget","Plan","Change","Change"]
[null,null,null,null,null,"$000s","$000s","$000s","%  ",null,"Check to Rates",null,{"$f":"+F11","v":"Budget"},{"$f":"+G11","v":"Plan"},"rounding"]
["Wellington city",null,null,null,null,59009,{"$f":"+Rates!U53+N13","v":68888},{"$f":"ROUND(G13-F13,0)","v":9879},{"$f":"ROUND(+H13/F13,4)","v":0.16739999999999999},null,{"$f":"+Rates!W68","v":0.1673},{"$f":"+I13-K13","v":9.9999999999988987E-5},0,1,"rounding"]
["Lower Hutt city",null,null,null,null,22083,{"$f":"+Rates!U54","v":16029},{"$f":"ROUND(G14-F14,0)","v":-6054},-0.27410000000000001,null,{"$f":"+Rates!W69","v":-0.2742},{"$f":"+I14-K14","v":9.9999999999988987E-5}]
["Upper Hutt city",null,null,null,null,7861,{"$f":"+Rates!U55","v":6522},-1339,-0.17030000000000001,null,{"$f":"+Rates!W70","v":-0.17019999999999999},-1.0000000000001674E-4]
["Porirua city",null,null,null,null,9193,{"$f":"+Rates!U56","v":7245},-1948,-0.21190000000000001,null,{"$f":"+Rates!W71","v":-0.21190000000000001},0]
["Kapiti Coast district",null,null,null,null,8788,{"$f":"+Rates!U57","v":10346},1558,0.17730000000000001,null,{"$f":"+Rates!W72","v":0.17730000000000001},0]
["Masterton district",null,null,null,null,2375,{"$f":"+Rates!U58","v":2846},471,0.1983,null,{"$f":"+Rates!W73","v":0.1983},0]
["Carterton district",null,null,null,null,1154,{"$f":"+Rates!U59","v":1229},75,6.5000000000000002E-2,null,{"$f":"+Rates!W74","v":6.4100000000000004E-2},8.9999999999999802E-4]
["South Wairarapa district",null,null,null,null,1903,{"$f":"+Rates!U60","v":1929},26,1.37E-2,null,{"$f":"+Rates!W75","v":1.3699999999999992E-2},0]
["Tararua district 1",null,null,null,null,3,{"$f":"+Rates!U61","v":2},-1,-0.33329999999999999,null,{"$f":"+Rates!W76","v":-0.33329999999999999},{"$f":"+I21-K21","v":0}]
["Region-wide rates 2",null,null,null,null,112369,{"$f":"SUM(G13:G21)","v":115036},{"$f":"SUM(H13:H21)","v":2667},{"$f":"ROUND(+H22/F22,4)","v":2.3699999999999999E-2},null,{"$f":"+Rates!W77","v":2.3699999999999999E-2},0]
[]
["Possum / predator rates",null,null,null,null,424,{"$f":"+rates1!G34","v":472},{"$f":"ROUND(G24-F24,0)","v":48},{"$f":"ROUND(+H24/F24,4)","v":0.1132}]
["South Wairarapa district – river rates ",null,null,null,null,91,{"$f":"+Rates!K13","v":93},{"$f":"ROUND(G25-F25,0)","v":2},{"$f":"ROUND(+H25/F25,4)","v":2.1999999999999999E-2}]
["Wairarapa scheme and stopbank rates",null,null,null,null,1491,{"$f":"+Rates!K14","v":1390},{"$f":"ROUND(G26-F26,0)","v":-101},{"$f":"ROUND(+H26/F26,4)","v":-6.7699999999999996E-2},null,"rounding comparative"]
["Total regional rates",null,null,null,null,114375,{"$f":"SUM(G22:G26)","v":116991},{"$f":"+G27-F27","v":2616},{"$f":"ROUND(+H27/F27,4)","v":2.29E-2}]
[]
["Water supply levy",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2014/15 Levy"]
["Wellington City Council",null,null,null,null,15681,{"$f":"ROUND(Water!E7/1000,0)","v":16515},{"$f":"ROUND(G30-F30,0)","v":834},{"$f":"ROUND(+H30/F30,4)","v":5.3199999999999997E-2},null,null,null,null,null,null,"$ (GST exclusive)"]
["Hutt City Council",null,null,null,null,7312,{"$f":"ROUND(Water!E8/1000,0)","v":7660},{"$f":"ROUND(G31-F31,0)","v":348},{"$f":"ROUND(+H31/F31,4)","v":4.7600000000000003E-2},null,null,null,null,null,"Hutt City Council",6717330]
["Upper Hutt City Council",null,null,null,null,2773,{"$f":"ROUND(Water!E9/1000,0)","v":3096},{"$f":"ROUND(G32-F32,0)","v":323},{"$f":"ROUND(+H32/F32,4)","v":0.11650000000000001},null,null,null,null,null,"Porirua City Council",3001660]
["Porirua City Council",null,null,null,null,3332,{"$f":"ROUND(Water!E10/1000,0)","v":3592},{"$f":"ROUND(G33-F33,0)","v":260},{"$f":"ROUND(+H33/F33,4)","v":7.8E-2},null,null,null,null,null,"Upper Hutt City Council",2474810]
["Water supply levy",null,null,null,null,29098,{"$f":"SUM(G30:G33)","v":30863},{"$f":"+G34-F34","v":1765},{"$f":"ROUND(+H34/F34,4)-0.0001","v":6.0599999999999994E-2},null,null,null,null,null,"Wellington City Council",14082199]
[]
["Total regional rates and levies 3",null,null,null,null,143473,{"$f":"+G27+G34","v":147854},{"$f":"+H27+H34","v":4381},{"$f":"ROUND(+H36/F36,4)","v":3.0499999999999999E-2},null,null,null,null,null,"Total",26275999]
[]
["Warm Wellington rate 4",null,null,null,null,3089,{"$f":"+rates1!G45","v":3182}]
[]
["Total rates and levies",null,null,null,null,146562,{"$f":"+G36+G38","v":151036}]
[]
[{"$f":"+rates1!$A$50","v":"All figures on this page exclude GST"}]
[]
[]
[]
["Notes:"]
[{"$f":"+rates1!$A$54","v":"Figures labelled “2016/17 Budget” are sourced from GWRC's 2016/17  Annual plan."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Certain comparatives have been reclassified to aid comparability"]
[]
["1 12 rural properties in the Tararua District are within the boundaries of the Greater Wellington region."]
["2  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes Possum / Predator, South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes."]
[]
[]
["3 This total excludes any \"Warm Greater Wellington\" targeted rates as they impact only those ratepayers that participate in the scheme."]
["4 Warm Wellington is the scheme to assist regional ratepayers install insulation or clean heating appliances in their home. Only ratepayers participating in the scheme are charged this rate."]
[]
[{"$f":"+rates1!A61","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/."}]
[]
[{"$f":"rates1!A62","v":"All figures on this page exclude  GST."}]
[]
["Check Totals to Rates1"]
["Rates sheet 1 Regional rates",null,null,null,null,{"$f":"+rates1!F39","v":114375},{"$f":"+rates1!G39","v":120720},{"$f":"+rates1!H39","v":6345},{"$f":"+rates1!I39","v":5.5500000000000001E-2}]
["Rates sheet 1 Total rates",null,null,null,null,{"$f":"+rates1!F47","v":146562},{"$f":"+rates1!G47","v":154765},null,{"$f":"+rates1!I43","v":5.6500000000000002E-2}]
[null,null,null,null,null,{"$f":"+F27-F63","v":0},{"$f":"+G27-G63","v":-3729},{"$f":"+H27-H63","v":-3729},{"$f":"+I27-I63","v":-3.2600000000000004E-2}]
[null,null,null,null,null,{"$f":"+F40-F64","v":0},{"$f":"+G40-G64","v":-3729},null,{"$f":"+I36-I64","v":-2.6000000000000002E-2}]

{"sheet":"rates3","index":4,"n_rows":65,"n_cols":23,"rows_kept":65,"cut":false,"hidden":true,"merged":[[30,0,31,15],[28,0,28,3],[58,0,59,15],[53,0,54,15],[56,0,57,15],[47,0,50,15],[51,0,52,15],[12,10,13,11],[12,12,13,13],[12,14,13,15],[12,2,13,3],[12,4,13,5],[12,6,13,7],[12,8,13,9]]}
["PAGE xx gone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+rates1!$L1","v":0}]
[]
["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,"River management rate",null,"Transport rate",null,"Stadium-purposes rate",null,"WRS rate",null,"Total Region-wide rates2"]
[]
[null,null,"Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change","Change"]
[null,null,"$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ","$000s","%  ",null,"Check adds",null,"Check adds",null,"Check to rates 2"]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Rates!D68","v":392},{"$f":"Rates!E68","v":6.6E-3},{"$f":"Rates!F68","v":1488},{"$f":"Rates!G68","v":2.52E-2},{"$f":"Rates!I68","v":-42},{"$f":"Rates!J68","v":-6.9999999999999999E-4},{"$f":"+Rates!L68","v":8981},{"$f":"Rates!M68","v":0.1522},{"$f":"+Rates!R68","v":-1008},{"$f":"Rates!S68","v":-1.7100000000000001E-2},{"$f":"+Rates!O68","v":66},{"$f":"Rates!P68","v":1.1000000000000001E-3},{"$f":"Rates!U68","v":9877},{"$f":"+Rates!W68","v":0.1673},null,{"$f":"+C17+E17+G17+I17+K17+M17","v":9877},{"$f":"+rates2!H13-R17","v":2},{"$f":"+D17+F17+H17+J17+L17+N17","v":0.1673},{"$f":"+P17-T17","v":0},{"$f":"+rates2!H13-O17","v":2},{"$f":"+rates2!I13-P17","v":9.9999999999988987E-5}]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Rates!D69","v":139},{"$f":"Rates!E69","v":6.3E-3},{"$f":"Rates!F69","v":503},{"$f":"Rates!G69","v":2.2800000000000001E-2},{"$f":"Rates!I69","v":-3529},{"$f":"Rates!J69","v":-0.1598},{"$f":"+Rates!L69","v":-2826},{"$f":"Rates!M69","v":-0.128},{"$f":"+Rates!R69","v":-331},{"$f":"Rates!S69","v":-1.4999999999999999E-2},{"$f":"+Rates!O69","v":-10},{"$f":"Rates!P69","v":-5.0000000000000001E-4},{"$f":"Rates!U69","v":-6054},{"$f":"+Rates!W69","v":-0.2742},null,{"$f":"+C18+E18+G18+I18+K18+M18","v":-6054},{"$f":"+rates2!H14-R18","v":0},{"$f":"+D18+F18+H18+J18+L18+N18","v":-0.2742},{"$f":"+P18-T18","v":0},{"$f":"+rates2!H14-O18","v":0},{"$f":"+rates2!I14-P18","v":9.9999999999988987E-5}]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Rates!D70","v":-8},{"$f":"Rates!E70","v":-1E-3},{"$f":"Rates!F70","v":191},{"$f":"Rates!G70","v":2.4299999999999999E-2},{"$f":"Rates!I70","v":68},{"$f":"Rates!J70","v":8.6999999999999994E-3},{"$f":"+Rates!L70","v":-1495},{"$f":"Rates!M70","v":-0.19020000000000001},{"$f":"+Rates!R70","v":-90},{"$f":"Rates!S70","v":-1.14E-2},{"$f":"+Rates!O70","v":-5},{"$f":"Rates!P70","v":-5.9999999999999995E-4},{"$f":"Rates!U70","v":-1339},{"$f":"+Rates!W70","v":-0.17019999999999999},null,-1339,{"$f":"+rates2!H15-R19","v":0},-0.17019999999999999,0,{"$f":"+rates2!H15-O19","v":0},{"$f":"+rates2!I15-P19","v":-1.0000000000001674E-4}]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Rates!D71","v":70},{"$f":"Rates!E71","v":7.6E-3},{"$f":"Rates!F71","v":236},{"$f":"Rates!G71","v":2.5700000000000001E-2},{"$f":"Rates!I71","v":0},{"$f":"Rates!J71","v":0},{"$f":"+Rates!L71","v":-2132},{"$f":"Rates!M71","v":-0.2319},{"$f":"+Rates!R71","v":-122},{"$f":"Rates!S71","v":-1.3299999999999999E-2},{"$f":"+Rates!O71","v":0},{"$f":"Rates!P71","v":0},{"$f":"Rates!U71","v":-1948},{"$f":"+Rates!W71","v":-0.21190000000000001},null,-1948,{"$f":"+rates2!H16-R20","v":0},-0.21190000000000001,0,{"$f":"+rates2!H16-O20","v":0},{"$f":"+rates2!I16-P20","v":0}]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Rates!D72","v":-43},{"$f":"Rates!E72","v":-4.8999999999999998E-3},{"$f":"Rates!F72","v":303},{"$f":"Rates!G72","v":3.4500000000000003E-2},{"$f":"Rates!I72","v":116},{"$f":"Rates!J72","v":1.32E-2},{"$f":"+Rates!L72","v":1263},{"$f":"Rates!M72","v":0.14369999999999999},{"$f":"+Rates!R72","v":-83},{"$f":"Rates!S72","v":-9.4000000000000004E-3},{"$f":"+Rates!O72","v":2},{"$f":"Rates!P72","v":2.0000000000000001E-4},{"$f":"Rates!U72","v":1558},{"$f":"+Rates!W72","v":0.17730000000000001},null,1558,{"$f":"+rates2!H17-R21","v":0},0.17730000000000001,0,{"$f":"+rates2!H17-O21","v":0},{"$f":"+rates2!I17-P21","v":0}]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Rates!D73","v":-229},{"$f":"Rates!E73","v":-9.64E-2},{"$f":"Rates!F73","v":118},{"$f":"Rates!G73","v":4.9700000000000001E-2},{"$f":"Rates!I73","v":0},{"$f":"Rates!J73","v":0},{"$f":"+Rates!L73","v":619},{"$f":"Rates!M73","v":0.2606},{"$f":"+Rates!R73","v":-34},{"$f":"Rates!S73","v":-1.43E-2},{"$f":"+Rates!O73","v":-3},{"$f":"Rates!P73","v":-1.2999999999999999E-3},{"$f":"Rates!U73","v":471},{"$f":"+Rates!W73","v":0.1983},null,471,{"$f":"+rates2!H18-R22","v":0},0.1983,0,{"$f":"+rates2!H18-O22","v":0},{"$f":"+rates2!I18-P22","v":0}]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Rates!D74","v":-120},{"$f":"Rates!E74","v":-0.104},{"$f":"Rates!F74","v":55},{"$f":"Rates!G74","v":4.7699999999999999E-2},{"$f":"Rates!I74","v":-1},{"$f":"Rates!J74","v":-8.9999999999999998E-4},{"$f":"+Rates!L74","v":148},{"$f":"Rates!M74","v":0.12820000000000001},{"$f":"+Rates!R74","v":-12},{"$f":"Rates!S74","v":-1.04E-2},{"$f":"+Rates!O74","v":4},{"$f":"Rates!P74","v":3.5000000000000001E-3},{"$f":"Rates!U74","v":74},{"$f":"+Rates!W74","v":6.4100000000000004E-2},null,74,{"$f":"+rates2!H19-R23","v":1},6.4100000000000004E-2,0,{"$f":"+rates2!H19-O23","v":1},{"$f":"+rates2!I19-P23","v":8.9999999999999802E-4}]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Rates!D75","v":-202},{"$f":"Rates!E75","v":-0.1061},{"$f":"Rates!F75","v":87},{"$f":"Rates!G75","v":4.5699999999999998E-2},{"$f":"Rates!I75","v":0},{"$f":"Rates!J75","v":0},{"$f":"+Rates!L75","v":159},{"$f":"Rates!M75","v":8.3599999999999994E-2},{"$f":"+Rates!R75","v":-18},{"$f":"Rates!S75","v":-9.4999999999999998E-3},{"$f":"+Rates!O75","v":0},{"$f":"Rates!P75","v":0},{"$f":"Rates!U75","v":26},{"$f":"+Rates!W75","v":1.3699999999999992E-2},null,26,{"$f":"+rates2!H20-R24","v":0},1.3699999999999992E-2,0,{"$f":"+rates2!H20-O24","v":0},{"$f":"+rates2!I20-P24","v":0}]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,{"$f":"Rates!D76","v":-1},{"$f":"Rates!E76","v":-0.33329999999999999},{"$f":"Rates!F76","v":0},{"$f":"Rates!G76","v":0},{"$f":"Rates!I76","v":0},{"$f":"Rates!J76","v":0},{"$f":"+Rates!L76","v":0},{"$f":"Rates!M76","v":0},{"$f":"+Rates!R76","v":0},{"$f":"Rates!S76","v":0},{"$f":"+Rates!O76","v":0},{"$f":"Rates!P76","v":0},{"$f":"Rates!U76","v":-1},{"$f":"+Rates!W76","v":-0.33329999999999999},null,-1,{"$f":"+rates2!H21-R25","v":0},-0.33329999999999999,0,{"$f":"+rates2!H21-O25","v":0},{"$f":"+rates2!I21-P25","v":0}]
["Region-wide rates 2",null,{"$f":"SUM(C17:C25)","v":-2},{"$f":"Rates!E77","v":0},{"$f":"SUM(E17:E25)","v":2981},{"$f":"Rates!G77","v":2.6499999999999999E-2},{"$f":"SUM(G17:G25)","v":-3388},{"$f":"Rates!J77","v":-3.0200000000000001E-2},{"$f":"SUM(I17:I25)","v":4717},{"$f":"Rates!M77","v":4.2000000000000003E-2},{"$f":"SUM(K17:K25)","v":-1698},{"$f":"Rates!S77","v":-1.5100000000000001E-2},{"$f":"SUM(M17:M25)","v":54},{"$f":"Rates!P77","v":5.0000000000000001E-4},{"$f":"SUM(O17:O25)","v":2664},{"$f":"+Rates!W77","v":2.3699999999999999E-2},null,2664,{"$f":"+rates2!H22-R26","v":3},2.3699999999999999E-2,0,{"$f":"+rates2!H22-O26","v":3},{"$f":"+rates2!I22-P26","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Doesn't incl area specifc rates"]
[]
["WATER SUPPLY LEVY"]
[]
["This table shows that the proposed water supply levy will increase by 5.4% from the 2016/17 level. The amounts charged to each of the four cities are based on the 2016/17 water consumption budgets and will be based on actual usage when the annual plan is finalised in June 2017."]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Instructions!E11","v":"2016/17"},{"$f":"Instructions!D11","v":"2017/18"}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Budget","Plan","Change","Change"]
[null,null,null,null,null,null,null,null,null,null,null,null,"$000s","$000s","$000s","%  "]
["Wellington City Council",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Water!B7/1000,0)-1","v":15680},{"$f":"ROUND(Water!E7/1000,0)","v":16515},{"$f":"+N38-M38","v":835},{"$f":"ROUND((N38-M38)/M38,2)","v":0.05}]
["Hutt City Council",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Water!B8/1000,0)","v":7312},{"$f":"ROUND(Water!E8/1000,0)","v":7660},{"$f":"+N39-M39","v":348},{"$f":"ROUND((N39-M39)/M39,2)","v":0.05}]
["Upper Hutt City Council",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Water!B9/1000,0)","v":2773},{"$f":"ROUND(Water!E9/1000,0)","v":3096},{"$f":"+N40-M40","v":323},{"$f":"ROUND((N40-M40)/M40,2)","v":0.12}]
["Porirua City Council",null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Water!B10/1000,0)","v":3332},{"$f":"ROUND(Water!E10/1000,0)","v":3592},{"$f":"+N41-M41","v":260},{"$f":"ROUND((N41-M41)/M41,2)","v":0.08}]
["Water supply levy",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M38:M41)","v":29097},{"$f":"SUM(N38:N41)","v":30863},{"$f":"+N42-M42","v":1766},{"$f":"ROUND((N42-M42)/M42,2)","v":0.06}]
[]
[]
[]
["Notes:"]
[]
["1 Rates for Greater Wellington are mostly allocated to ratepayers on the basis of their capital values. The territorial local authorities undertake valuations in different years. To ensure properties are valued on the same basis in each territorial area,  Greater Wellington undertakes an equalised capital value (ECV) calculation. The movements in ECV reflect the extent to which capital values in each area have moved relative to each other.\nThe ECV change by city amount shows how much the general rate changes as a direct consequence of the relative changes in capital values between the cities and districts from 2016/17 to 2017/18"]
[]
[]
[]
[]
[]
["2  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes  South Wairarapa Region river rates, Wairarapa river and drainage schemes and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes"]
[]
[]
["This information should be read in conjunction with the Funding Impact Statement and the Revenue and Financing Policy contained within the 2015/25 long term plan available at www.gw.govt.nz"]
[]
[{"$f":"+rates1!$A$50","v":"All figures on this page exclude GST"}]
[]
["Check Totals to Rates2"]
["Rates sheet 2 Region-wide rates",null,null,{"$f":"+rates2!H22","v":2667},{"$f":"+rates2!I22","v":2.3699999999999999E-2}]
[null,null,null,{"$f":"+D62-O26","v":3},{"$f":"+P26-E62","v":0}]
["Check Totals to Rates1",null,null,null,{"$f":"+rates1!H23","v":2978},null,{"$f":"+rates1!H27","v":344},null,{"$f":"+rates1!H28","v":4718},null,{"$f":"+rates1!H29","v":-1698},null,{"$f":"+rates1!H30","v":54},null,{"$f":"+rates1!H39-rates1!H36-rates1!H35-rates1!H33-rates1!H34","v":6396}]
[null,null,null,null,{"$f":"+E26-E64","v":3},null,{"$f":"+G26-G64","v":-3732},null,{"$f":"+I26-I64","v":-1},null,{"$f":"+K26-K64","v":0},null,{"$f":"+M26-M64","v":0},null,{"$f":"+O26-O64","v":-3732}]

{"sheet":"rates4","index":5,"n_rows":58,"n_cols":23,"rows_kept":58,"cut":false,"hidden":true,"merged":[[45,0,46,17],[32,20,32,21],[51,0,52,17],[48,0,49,17],[10,19,10,20],[29,15,29,17],[10,15,10,17],[10,3,10,5],[10,6,10,8],[10,9,10,11],[10,12,10,14],[26,0,27,17]]}
["PAGE xx gone",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+rates1!$L1","v":0}]
[]
["RATES AND LEVIES - REGION-WIDE TOTAL RATES BY CITY AND RATE TYPE"]
[{"$f":"+rates3!A4","v":"WHAT IS THE IMPACT ON YOUR CITY OR DISTRICT?"}]
[]
[]
[]
[]
["Percentage changes in each rate type which together make up the changes in region-wide rates from 2016/17 to 2017/18"]
[]
[null,null,null,"General rate",null,null,"River management rate",null,null,"Transport rate",null,null,"Stadium-purposes rate",null,null,"EDA rate",null,null,null,"Check totals"]
[null,null,null,{"$f":"+Instructions!E11","v":"2016/17"},{"$f":"+Instructions!D11","v":"2017/18"},null,{"$f":"+D12","v":"2016/17"},{"$f":"+E12","v":"2017/18"},null,{"$f":"+G12","v":"2016/17"},{"$f":"+H12","v":"2017/18"},null,{"$f":"+J12","v":"2016/17"},{"$f":"+K12","v":"2017/18"},null,{"$f":"+M12","v":"2016/17"},{"$f":"+N12","v":"2017/18"}]
[null,null,null,"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","$000s","%   "]
["Wellington city",null,null,{"$f":"Rates!G53","v":19312},{"$f":"Rates!F53","v":21192},{"$f":"Rates!H53","v":9.7299999999999998E-2},{"$f":"Rates!J53","v":43},{"$f":"Rates!I53","v":1},{"$f":"Rates!K53","v":-0.97670000000000001},{"$f":"Rates!M53","v":35833},{"$f":"Rates!L53","v":44814},{"$f":"Rates!N53","v":0.25059999999999999},{"$f":"Rates!S53","v":1589},{"$f":"Rates!R53","v":581},{"$f":"Rates!T53","v":-0.63439999999999996},{"$f":"Rates!P53","v":2234},{"$f":"Rates!O53","v":2300},{"$f":"Rates!Q53","v":2.9499999999999998E-2},null,{"$f":"+D15+G15+J15+M15+P15-P34","v":0},{"$f":"+E15+H15+K15+N15+Q15-Q34","v":1}]
["Lower Hutt city",null,null,{"$f":"Rates!G54","v":6537},{"$f":"Rates!F54","v":7179},{"$f":"Rates!H54","v":9.8199999999999996E-2},{"$f":"Rates!J54","v":3529},{"$f":"Rates!I54","v":0},{"$f":"Rates!K54","v":-1},{"$f":"Rates!M54","v":10623},{"$f":"Rates!L54","v":7797},{"$f":"Rates!N54","v":-0.26600000000000001},{"$f":"Rates!S54","v":522},{"$f":"Rates!R54","v":191},{"$f":"Rates!T54","v":-0.6341},{"$f":"Rates!P54","v":872},{"$f":"Rates!O54","v":862},{"$f":"Rates!Q54","v":-1.15E-2},null,0,0]
["Upper Hutt city",null,null,{"$f":"Rates!G55","v":2535},{"$f":"Rates!F55","v":2718},{"$f":"Rates!H55","v":7.22E-2},{"$f":"Rates!J55","v":610},{"$f":"Rates!I55","v":678},{"$f":"Rates!K55","v":0.1115},{"$f":"Rates!M55","v":4227},{"$f":"Rates!L55","v":2732},{"$f":"Rates!N55","v":-0.35370000000000001},{"$f":"Rates!S55","v":141},{"$f":"Rates!R55","v":51},{"$f":"Rates!T55","v":-0.63829999999999998},{"$f":"Rates!P55","v":348},{"$f":"Rates!O55","v":343},{"$f":"Rates!Q55","v":-1.44E-2},null,0,0]
["Porirua city",null,null,{"$f":"Rates!G56","v":3062},{"$f":"Rates!F56","v":3368},{"$f":"Rates!H56","v":9.9900000000000003E-2},{"$f":"Rates!J56","v":28},{"$f":"Rates!I56","v":28},{"$f":"Rates!K56","v":0},{"$f":"Rates!M56","v":5556},{"$f":"Rates!L56","v":3424},{"$f":"Rates!N56","v":-0.38369999999999999},{"$f":"Rates!S56","v":192},{"$f":"Rates!R56","v":70},{"$f":"Rates!T56","v":-0.63539999999999996},{"$f":"Rates!P56","v":355},{"$f":"Rates!O56","v":355},{"$f":"Rates!Q56","v":0},null,0,0]
["Kapiti Coast district",null,null,{"$f":"Rates!G57","v":4069},{"$f":"Rates!F57","v":4329},{"$f":"Rates!H57","v":6.3899999999999998E-2},{"$f":"Rates!J57","v":1252},{"$f":"Rates!I57","v":1368},{"$f":"Rates!K57","v":9.2700000000000005E-2},{"$f":"Rates!M57","v":2848},{"$f":"Rates!L57","v":4111},{"$f":"Rates!N57","v":0.44350000000000001},{"$f":"Rates!S57","v":130},{"$f":"Rates!R57","v":47},{"$f":"Rates!T57","v":-0.63849999999999996},{"$f":"Rates!P57","v":489},{"$f":"Rates!O57","v":491},{"$f":"Rates!Q57","v":4.1000000000000003E-3},null,0,0]
["Masterton district",null,null,{"$f":"Rates!G58","v":1786},{"$f":"Rates!F58","v":1675},{"$f":"Rates!H58","v":-6.2199999999999998E-2},{"$f":"Rates!J58","v":0},{"$f":"Rates!I58","v":0},{"$f":"Rates!K58","v":0},{"$f":"Rates!M58","v":290},{"$f":"Rates!L58","v":909},{"$f":"Rates!N58","v":2.1345000000000001},{"$f":"Rates!S58","v":54},{"$f":"Rates!R58","v":20},{"$f":"Rates!T58","v":-0.62960000000000005},{"$f":"Rates!P58","v":245},{"$f":"Rates!O58","v":242},{"$f":"Rates!Q58","v":-1.2200000000000001E-2},null,0,0]
["Carterton district",null,null,{"$f":"Rates!G59","v":839},{"$f":"Rates!F59","v":774},{"$f":"Rates!H59","v":-7.7499999999999999E-2},{"$f":"Rates!J59","v":23},{"$f":"Rates!I59","v":23},{"$f":"Rates!K59","v":0},{"$f":"Rates!M59","v":186},{"$f":"Rates!L59","v":334},{"$f":"Rates!N59","v":0.79569999999999996},{"$f":"Rates!S59","v":19},{"$f":"Rates!R59","v":7},{"$f":"Rates!T59","v":-0.63160000000000005},{"$f":"Rates!P59","v":87},{"$f":"Rates!O59","v":91},{"$f":"Rates!Q59","v":4.5999999999999999E-2},null,0,0]
["South Wairarapa district",null,null,{"$f":"Rates!G60","v":1360},{"$f":"Rates!F60","v":1245},{"$f":"Rates!H60","v":-8.4599999999999995E-2},{"$f":"Rates!J60","v":0},{"$f":"Rates!I60","v":0},{"$f":"Rates!K60","v":0},{"$f":"Rates!M60","v":376},{"$f":"Rates!L60","v":535},{"$f":"Rates!N60","v":0.4229},{"$f":"Rates!S60","v":29},{"$f":"Rates!R60","v":11},{"$f":"Rates!T60","v":-0.62070000000000003},{"$f":"Rates!P60","v":138},{"$f":"Rates!O60","v":138},{"$f":"Rates!Q60","v":0},null,0,0]
["Tararua district",null,null,{"$f":"Rates!G61","v":3},{"$f":"Rates!F61","v":2},{"$f":"Rates!H61","v":-0.33329999999999999},{"$f":"Rates!J61","v":0},{"$f":"Rates!I61","v":0},{"$f":"Rates!K61","v":0},{"$f":"Rates!M61","v":0},{"$f":"Rates!L61","v":0},{"$f":"Rates!N61","v":0},{"$f":"Rates!S61","v":0},{"$f":"Rates!R61","v":0},{"$f":"Rates!T61","v":0},{"$f":"Rates!P61","v":0},{"$f":"Rates!O61","v":0},{"$f":"Rates!Q61","v":0},null,0,0]
["Region-wide rates1",null,null,{"$f":"SUM(D15:D23)","v":39503},{"$f":"SUM(E15:E23)","v":42482},{"$f":"Rates!H62","v":7.5399999999999995E-2},{"$f":"SUM(G15:G23)","v":5485},{"$f":"Rates!I62","v":2098},{"$f":"Rates!K62","v":-0.61750227894257059},{"$f":"SUM(J15:J23)","v":59939},{"$f":"SUM(K15:K23)","v":64656},{"$f":"Rates!N62","v":7.8700000000000006E-2},{"$f":"SUM(M15:M23)","v":2676},{"$f":"SUM(N15:N23)","v":978},{"$f":"Rates!T62","v":-0.63449999999999995},{"$f":"SUM(P15:P23)","v":4768},{"$f":"SUM(Q15:Q23)","v":4822},{"$f":"+Q24/P24-1","v":1.1325503355704702E-2}]
[]
[]
["Rates increases vary between city and district councils because of differing capital values.  In addition, some of Greater Wellington’s work programmes impact differently across the region, especially flood protection and public transport"]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Region-wide rates1"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+J12","v":"2016/17"},{"$f":"+K12","v":"2017/18"},"Change"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget","Plan"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$000s","$000s","%   ",null,null,"Check to Rates 3"]
[{"$f":"+A15","v":"Wellington city"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Rates!V53","v":59011},{"$f":"Rates!U53","v":68887},{"$f":"+Q34/P34-1","v":0.1673586280523971},null,"rounding",{"$f":"+rates3!P17","v":0.1673},{"$f":"+R34-U34","v":5.8628052397091679E-5}]
[{"$f":"+A16","v":"Lower Hutt city"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Rates!V54","v":22083},{"$f":"Rates!U54","v":16029},{"$f":"+Q35/P35-1","v":-0.27414753430240457},null,"rounding",{"$f":"+rates3!P18","v":-0.2742},{"$f":"+R35-U35","v":5.2465697595427407E-5}]
["Upper Hutt city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Rates!V55","v":7861},{"$f":"Rates!U55","v":6522},{"$f":"+Q36/P36-1","v":-0.17033456303269301},null,"rounding",{"$f":"+rates3!P19","v":-0.17019999999999999},-1.3456303269301917E-4,{"$f":"+R36","v":-0.17033456303269301}]
["Porirua city",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Rates!V56","v":9193},{"$f":"Rates!U56","v":7245},-0.21190035896878057,null,"rounding",{"$f":"+rates3!P20","v":-0.21190000000000001},-3.589687805616304E-7,{"$f":"+R37","v":-0.21190035896878057}]
["Kapiti Coast district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Rates!V57","v":8788},{"$f":"Rates!U57","v":10346},0.17728720983158852,null,"rounding",{"$f":"+rates3!P21","v":0.17730000000000001},-1.279016841149172E-5,0.17728720983158852]
["Masterton district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Rates!V58","v":2375},{"$f":"Rates!U58","v":2846},0.19831578947368422,null,"rounding",{"$f":"+rates3!P22","v":0.1983},1.5789473684219013E-5,0.19831578947368422]
["Carterton district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Rates!V59","v":1154},{"$f":"Rates!U59","v":1229},6.4991334488734731E-2,null,"rounding",{"$f":"+rates3!P23","v":6.4100000000000004E-2},8.9133448873472687E-4,6.4991334488734731E-2]
["South Wairarapa district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Rates!V60","v":1903},{"$f":"Rates!U60","v":1929},1.3662637940094591E-2,null,"rounding",{"$f":"+rates3!P24","v":1.3699999999999992E-2},-3.7362059905400938E-5,1.3662637940094591E-2]
["Tararua district",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Rates!V61","v":3},{"$f":"Rates!U61","v":2},{"$f":"+Q42/P42-1","v":-0.33333333333333337},null,"rounding",{"$f":"+rates3!P25","v":-0.33329999999999999},-3.3333333333385173E-5,-0.33333333333333337]
["Region-wide rates1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P34:P42)","v":112371},{"$f":"SUM(Q34:Q42)","v":115035},{"$f":"+Q43/P43-1","v":2.3707184237926171E-2},null,"rounding",{"$f":"+rates3!P26","v":2.3699999999999999E-2},7.1842379261721767E-6]
[]
[]
[{"$f":"+rates1!$A$50","v":"All figures on this page exclude GST"}]
[]
[]
["1 Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes South Wairarapa Region river rates, Wairarapa river and drainage schemes and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes"]
[]
[]
["This information should be read in conjunction with the Funding Impact Statement and the Revenue and Financing Policy contained within the 2015/25 long term plan available at www.gw.govt.nz"]
[]
[]
["Check Data",null,null,{"$f":"+rates2!F22","v":112369},{"$f":"+rates2!G22","v":115036},{"$f":"+rates2!I22","v":2.3699999999999999E-2}]
["Diff to rates 1",null,null,{"$f":"+D55-P43","v":-2},{"$f":"+E55-Q43","v":1},{"$f":"+R43-F55","v":7.1842379261721767E-6}]
["Region-wide (rates1)",null,null,{"$f":"+rates1!F23","v":39504},{"$f":"+rates1!G23","v":42482},null,{"$f":"+rates1!F27","v":5483},{"$f":"+rates1!G27","v":5827},null,{"$f":"+rates1!F28","v":59938},{"$f":"+rates1!G28","v":64656},null,{"$f":"+rates1!F29","v":2676},{"$f":"+rates1!G29","v":978},null,{"$f":"+rates1!F30","v":4768},{"$f":"+rates1!G30","v":4822}]
["Region-wide (rates1)",null,null,{"$f":"+D57-D24","v":1},{"$f":"+E57-E24","v":0},null,{"$f":"+G57-G24","v":-2},{"$f":"+H57-H24","v":3729},null,{"$f":"+J57-J24","v":-1},{"$f":"+K57-K24","v":0},null,{"$f":"+M57-M24","v":0},{"$f":"+N57-N24","v":0},null,{"$f":"+P57-P24","v":0},{"$f":"+Q57-Q24","v":0}]

{"sheet":"rates5","index":6,"n_rows":72,"n_cols":28,"rows_kept":72,"cut":false,"hidden":true,"merged":[[58,0,59,11],[31,20,31,23],[11,26,11,27],[12,18,13,19],[12,20,13,21],[12,22,13,23],[12,24,13,25],[12,26,13,27],[11,18,11,19],[11,20,11,21],[11,22,11,23],[11,24,11,25],[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],[14,8,14,9],[41,0,41,11],[14,10,14,11],[27,10,27,11],[27,5,27,6],[27,7,27,8],[14,2,14,3],[14,4,14,5],[14,6,14,7],[27,3,29,4],[28,10,29,11],[30,10,30,11],[11,10,11,11],[12,10,13,11],[11,2,11,3],[11,4,11,5],[11,6,11,7],[12,8,13,9],[12,2,13,3],[12,4,13,5],[12,6,13,7],[11,8,11,9]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+rates1!$L1","v":0}]
[]
["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,"River management rate",null,"Transport rate",null,"Stadium-purposes rate",null,"Region-wide residential1",null,null,null,null,null,null,null,"General rate",null,"River management rate",null,"Transport rate",null,"Stadium-purposes rate",null,"Region-wide residential1"]
[null,null,"per average valued residential property",null,{"$f":"+C13","v":"per average valued residential property"},null,{"$f":"+E13","v":"per average valued residential property"},null,{"$f":"+G13","v":"per average valued residential property"},null,{"$f":"+I13","v":"per average valued residential property"},null,null,null,null,null,null,null,"per $100k of valued residential property",null,{"$f":"+S13","v":"per $100k of valued residential property"},null,{"$f":"+U13","v":"per $100k of valued residential property"},null,{"$f":"+W13","v":"per $100k of valued residential property"},null,{"$f":"+Y13","v":"per $100k of valued residential property"}]
[]
[null,null,null,null,null,null,null,null,null,null,"excluding WRS rate"]
[null,null,{"$f":"+rates4!D12","v":"2016/17"},{"$f":"+rates4!E12","v":"2017/18"},{"$f":"+C16","v":"2016/17"},"2017/18","2016/17","2017/18","2016/17","2017/18",{"$f":"+I16","v":"2016/17"},{"$f":"+J16","v":"2017/18"}]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,209.63,{"$f":"G33-F17-H17-J17","v":199.84263950961144},0.44,{"$f":"+V17*E33/100000","v":0.77152935718376625},162.82,{"$f":"+X17*E33/100000","v":229.14421908357855},14.68,{"$f":"+Z17*E33/100000","v":5.3455962604875218},387.57,{"$f":"+D17+F17+H17+J17","v":435.10398421086126},null,null,null,null,{"$f":"+L17/K17-1","v":0.12264619090967122},null,28.67,{"$f":"ROUND(+'Summary proposed'!Q12,2)","v":30.91},0.14000000000000001,{"$f":"ROUND(+'Summary proposed'!U12,2)","v":0.14000000000000001},27.86,{"$f":"ROUND(+'Summary proposed'!R12,2)","v":41.58},2.95,{"$f":"ROUND(+'Summary proposed'!S12,2)","v":0.97},{"$f":"+Y17+W17+U17+S17","v":59.620000000000005},{"$f":"+Z17+X17+V17+T17","v":73.599999999999994}]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,143.44,{"$f":"G34-F18-H18-J18","v":140.35155523903407},77.430000000000007,{"$f":"+V18*E34/100000","v":130.07958208248164},235.93,160.89162361886085,10.52,3.8161702820286179,467.33,435.13893122240523,null,null,null,null,-6.888294947380813E-2,null,28.15,{"$f":"ROUND(+'Summary proposed'!Q17,2)","v":25.39},16.2,{"$f":"ROUND(+'Summary proposed'!U17,2)","v":27.61},49.69,{"$f":"ROUND(+'Summary proposed'!R17,2)","v":34.15},2.9,{"$f":"ROUND(+'Summary proposed'!S17,2)","v":0.81},{"$f":"+Y18+W18+U18+S18","v":96.94},{"$f":"+Z18+X18+V18+T18","v":87.960000000000008}]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,127.59,{"$f":"G35-F19-H19-J19","v":123.27605564430166},30.96,59.823773776499593,232.96,141.32642546370857,7.86,2.8546614042728016,399.37,327.28091628878263,null,null,null,null,-0.18050700781535256,null,27.71,{"$f":"ROUND(+'Summary proposed'!Q22,2)","v":25.4},8.86,{"$f":"ROUND(+'Summary proposed'!U22,2)","v":14.46},53.28,{"$f":"ROUND(+'Summary proposed'!R22,2)","v":34.159999999999997},2.4,{"$f":"ROUND(+'Summary proposed'!S22,2)","v":0.69},{"$f":"+Y19+W19+U19+S19","v":92.25},{"$f":"+Z19+X19+V19+T19","v":74.709999999999994}]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,147.97999999999999,143.7540328806476,1.34,2.3427706909856192,282.12,164.7748719326552,9.15,3.3189251455629605,440.59,314.19060064985138,null,null,null,null,-0.28688667321125905,null,27.31,{"$f":"ROUND(+'Summary proposed'!Q27,2)","v":25.1},0.56999999999999995,{"$f":"ROUND(+'Summary proposed'!U27,2)","v":0.48},58.77,{"$f":"ROUND(+'Summary proposed'!R27,2)","v":33.76},2.48,{"$f":"ROUND(+'Summary proposed'!S27,2)","v":0.68},89.13,60.019999999999996]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,145.27000000000001,135.04480204326504,44.69,77.488984617402707,114.61,154.86103414735459,4.97,1.7930046742457366,309.52999999999997,369.18782548226812,null,null,null,null,0.19273681220646832,null,27.86,{"$f":"ROUND(+'Summary proposed'!Q32,2)","v":29.53},13.27,{"$f":"ROUND(+'Summary proposed'!U32,2)","v":19.88},24.36,{"$f":"ROUND(+'Summary proposed'!R32,2)","v":39.729999999999997},1.38,{"$f":"ROUND(+'Summary proposed'!S32,2)","v":0.46},66.87,89.6]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,95.93,78.431577411635473,0,40.898137158888034,24.2,62.958954985972966,4.24,1.5361985016577402,124.38,183.82486805815421,null,null,null,null,0.47792947465954505,null,27.96,{"$f":"ROUND(+'Summary proposed'!Q37,2)","v":26.55},0,{"$f":"ROUND(+'Summary proposed'!U37,2)","v":16.239999999999998},9.09,{"$f":"ROUND(+'Summary proposed'!R37,2)","v":25},1.78,{"$f":"ROUND(+'Summary proposed'!S37,2)","v":0.61},38.83,68.399999999999991]
[{"$f":"Checks!#REF!","v":{"$error":"#REF!"}},null,101.2,82.140045961166678,2.76,42.825464549804266,44.76,65.930067029143103,3.97,1.4275154849934755,152.69,192.32309302510754,null,null,null,null,0.25956574120838005,null,28.6,{"$f":"ROUND(+'Summary proposed'!Q42,2)","v":26.48},1.03,{"$f":"ROUND(+'Summary proposed'!U42,2)","v":16.2},15.64,{"$f":"ROUND(+'Summary proposed'!R42,2)","v":24.94},1.78,{"$f":"ROUND(+'Summary proposed'!S42,2)","v":0.54},47.050000000000004,68.16]
["South Wairarapa district",null,106.87,85.446968675613789,0,44.517405676644415,61.88,68.553419387988555,5.15,1.8337334404194472,173.9,200.35152718066621,null,null,null,null,null,null,28.06,{"$f":"ROUND(+'Summary proposed'!Q47,2)","v":25.81},0,{"$f":"ROUND(+'Summary proposed'!U47,2)","v":15.78},18.88,{"$f":"ROUND(+'Summary proposed'!R47,2)","v":24.3},2.06,{"$f":"ROUND(+'Summary proposed'!S47,2)","v":0.65},49,66.539999999999992]
[]
[]
[]
[null,null,null,"Average value of residential property in each city or district",null,"Total Region-wide1",null,"WRS rate2",null,null,"Total Region-wide1"]
[null,null,null,null,null,{"$f":"+C13","v":"per average valued residential property"},null,"per residential property",null,null,"rates per average residential property"]
[]
[null,null,null,null,null,"excluding WRS rate",null,null,null,null,"including WRS rate"]
[null,null,null,{"$f":"+$K$16","v":"2016/17"},{"$f":"+$L$16","v":"2017/18"},{"$f":"+$K$16","v":"2016/17"},{"$f":"+$L$16","v":"2017/18"},{"$f":"+$K$16","v":"2016/17"},{"$f":"+$L$16","v":"2017/18"},null,{"$f":"+F32","v":"2016/17"},{"$f":"+G32","v":"2017/18"},null,null,null,null,null,"inc GST",null,null,"Check totals"]
[{"$f":"+A17","v":{"$error":"#REF!"}},null,null,549713,{"$f":"+NRV!F12","v":551092.39798840438},387.57,{"$f":"+'Summary proposed'!H12","v":435.10398421086126},14,14,null,401.57,{"$f":"+G33+I33","v":449.10398421086126},null,null,{"$f":"+L33/K33-1","v":0.11837035687641317},{"$f":"(+L33-K33)*1.15","v":54.664081842490447},{"$f":"+L33-K33","v":47.533984210861263},{"$f":"+L33*1.15","v":516.46958184249036},{"$f":"+P33/52","v":1.0512323431248163},null,{"$f":"+K33*NRV!E12","v":28466895.73},{"$f":"+L33*NRV!E12","v":31836532.336723745},{"$f":"+NRV!E12","v":70889},{"$f":"+W33*L33","v":31836532.336723745}]
[{"$f":"+A18","v":{"$error":"#REF!"}},null,null,378461,{"$f":"+NRV!F17","v":471132.13358377991},467.33,{"$f":"+'Summary proposed'!H17","v":435.13893122240518},14,{"$f":"+I33","v":14},null,481.33,449.13893122240518,null,null,-6.6879414907848656E-2,-37.019729094234023,-32.191068777594808,{"$f":"+L34*1.15","v":516.50977090576589},{"$f":"+P34/52","v":-0.71191786719680816},null,{"$f":"+K34*NRV!E17","v":17425108.66},{"$f":"+L34*NRV!E17","v":16259727.588113513},{"$f":"+NRV!E17","v":36202},{"$f":"+W34*L34","v":16259727.588113513}]
[{"$error":"#REF!"},null,null,343289,{"$f":"+NRV!F22","v":413719.04409750755},399.37,{"$f":"+'Summary proposed'!H22","v":327.28091628878263},14,{"$f":"+I34","v":14},null,413.37,341.28091628878263,null,null,-0.17439360309460616,-82.902446267899975,-72.08908371121737,392.47305373210003,-1.5942778128442303,null,{"$f":"+K35*NRV!E22","v":6036855.4800000004},{"$f":"+L35*NRV!E22","v":4984066.5014813812},{"$f":"+NRV!E22","v":14604},4984066.5014813812]
[{"$error":"#REF!"},null,null,394401,{"$f":"+NRV!F27","v":488077.22728867066},440.59,{"$f":"+'Summary proposed'!H27","v":314.19060064985138},14,14,null,454.59,328.19060064985138,null,null,-0.27805142953023299,-145.35930925267087,-126.3993993501486,377.41919074732903,-2.7953713317821323,null,{"$f":"+K36*NRV!E26","v":361853.63999999996},{"$f":"+L36*NRV!E26","v":261239.71811728171},{"$f":"+NRV!E26","v":796},261239.71811728171]
[{"$error":"#REF!"},null,null,388240,{"$f":"+NRV!F32","v":389783.62483602972},309.52999999999997,{"$f":"+'Summary proposed'!H32","v":369.18782548226807},14,14,null,323.52999999999997,383.18782548226807,null,null,0.18439657986050162,68.606499304608306,59.657825482268095,440.66599930460825,1.3193557558578521,null,{"$f":"+K37*NRV!E31","v":449383.17},{"$f":"+L37*NRV!E31","v":532247.88959487039},{"$f":"+NRV!E31","v":1389},532247.88959487039]
[{"$error":"#REF!"},null,null,251063,{"$f":"+NRV!F37","v":251835.81994389187},124.38,{"$f":"+'Summary proposed'!H37","v":183.82486805815421},14,14,null,138.38,197.82486805815421,null,null,0.42957702022079935,68.361598266877337,59.444868058154213,227.49859826687731,1.3146461205168718,null,{"$f":"+K38*NRV!E36","v":75555.48},{"$f":"+L38*NRV!E36","v":108012.37795975219},{"$f":"+NRV!E36","v":546},108012.37795975219]
[{"$error":"#REF!"},null,null,257835,{"$f":"+NRV!F42","v":264354.71944323619},152.69,{"$f":"+'Summary proposed'!H42","v":192.32309302510751},14,14,null,166.69,206.32309302510751,null,null,0.23776527101270339,45.57805697887364,39.633093025107513,237.27155697887363,0.87650109574756996,null,{"$f":"+K39*NRV!E41","v":37505.25},{"$f":"+L39*NRV!E41","v":46422.695930649192},{"$f":"+NRV!E41","v":225},46422.695930649192]
["South Wairarapa district",null,null,276988,{"$f":"+NRV!F47","v":282112.83698760724},173.9,{"$f":"+'Summary proposed'!H47","v":200.35152718066621},14,14,null,187.9,214.35152718066621,null,null,0.14077449271243325,30.419256257766133,26.451527180666204,246.50425625776612,0.58498569726473337,null,{"$f":"+K40*NRV!E46","v":58624.800000000003},{"$f":"+L40*NRV!E46","v":66877.676480367852},{"$f":"+NRV!E46","v":312},66877.676480367852]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U33:U40)","v":52911782.210000001},{"$f":"SUM(V33:V40)","v":54095126.784401566},{"$f":"SUM(W33:W40)","v":124963},{"$f":"SUM(X33:X40)","v":54095126.784401566}]
[{"$f":"+rates1!$A$50","v":"All figures on this page exclude GST"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NRV!E55","v":8254},{"$f":"+NRV!E55","v":8254},null,{"$f":"+X41/W41","v":432.88914946345369}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+U41/U42","v":6410.4412660528233},{"$f":"+V41/V42","v":6553.8074611584161}]
[]
["Notes:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V43-U43","v":143.36619510559285}]
[{"$f":"+rates1!$A$54","v":"Figures labelled “2016/17 Budget” are sourced from GWRC's 2016/17  Annual plan."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Proposed","Final","Diff"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+rates5!K33","v":401.57},{"$f":"+rates5!L33","v":449.10398421086126},{"$f":"+L33","v":449.10398421086126},{"$f":"+S47-R47","v":0}]
["Certain comparatives have been reclassified to aid comparability",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+rates5!K34","v":481.33},{"$f":"+rates5!L34","v":449.13893122240518},{"$f":"+L34","v":449.13893122240518},{"$f":"+S48-R48","v":0}]
[]
["1  Region-wide rates are rates that are charged to all ratepayers in  the region. This excludes South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+rates5!K35","v":413.37},{"$f":"+rates5!L35","v":341.28091628878263},{"$f":"+L35","v":341.28091628878263},{"$f":"+S50-R50","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+rates5!K36","v":454.59},{"$f":"+rates5!L36","v":328.19060064985138},{"$f":"+L36","v":328.19060064985138},{"$f":"+S51-R51","v":0}]
["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 $28.00 + GST. This rate is used to fund Wellington Regional Strategy activities including WREDA, the region’s economic development agency.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+rates5!K37","v":323.52999999999997},{"$f":"+rates5!L37","v":383.18782548226807},{"$f":"+L37","v":383.18782548226807},{"$f":"+S52-R52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+rates5!K38","v":138.38},{"$f":"+rates5!L38","v":197.82486805815421},{"$f":"+L38","v":197.82486805815421},{"$f":"+S53-R53","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+rates5!K39","v":166.69},{"$f":"+rates5!L39","v":206.32309302510751},{"$f":"+L39","v":206.32309302510751},{"$f":"+S54-R54","v":0}]
[]
["Rates for Greater Wellington region are mostly allocated to ratepayers on the basis of their capital values. The territorial authorities undertake valuations in different years. To ensure properties are valued on the same basis in each territorial area,  GWRC undertakes an equalised capital value (ECV) calculation to ensure fair distribution of rates based on capital values."]
[]
[]
[{"$f":"+rates1!$A$61","v":"This information should be read in conjunction with the Funding Impact Statement and the Revenue and Financing Policy contained within the 2015/25 10 year plan available at http://www.gw.govt.nz/long-term-plan-2015-25/."}]
[]
[{"$f":"rates1!A62","v":"All figures on this page exclude  GST."},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"For Summary"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"District/City","Average residential property value","Annual rates increase","Weekly rates increase","Average Weekly rates including GST"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Carterton district",215000,-1.2747494848285839,-2.4514413169780459E-2,{"$f":"+(L39*1.15)/52","v":4.5629145572860317},{"$f":"+V65/1.15","v":3.9677517889443759}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapiti Coast district",363000,18.64033870452284,0.35846805201005461,{"$f":"+(L37*1.15)/52","v":8.4743461404732354},{"$f":"+V66/1.15","v":7.3689966438897709}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Lower Hutt city",367000,34.156733958563201,0.65686026843390777,{"$f":"+(L34*1.15)/52","v":9.9328802097262674},8.6372871388924075]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Masterton district",235000,11.483802596026882,0.22084235761590157,{"$f":"+(L38*1.15)/52","v":4.3749730435937941},3.8043243857337341]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Porirua city",379000,9.2821973240587248,0.17850379469343702,{"$f":"+(L36*1.15)/52","v":7.2580613605255584},6.3113577048048342]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"South Wairarapa district",269000,7.8569533375462264,0.15109525649127359,{"$f":"+(L40*1.15)/52","v":4.7404664664955023},4.1221447534743501]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Upper Hutt city",331000,17.199065009195053,0.33075125017682794,{"$f":"+(L35*1.15)/52","v":7.547558725617308},6.5630945440150512]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington city",509000,17.05212535892699,0.3279254876716729,{"$f":"+(L33*1.15)/52","v":9.9321073431248141},8.6366150809780997]

{"sheet":"rates5 b","index":7,"n_rows":49,"n_cols":7,"rows_kept":49,"cut":false,"hidden":true,"merged":[[10,10,11,10],[10,11,11,11],[45,0,46,7],[48,0,49,7],[5,2,5,3],[5,4,5,5],[10,7,11,7],[10,8,11,8],[10,9,11,9]]}
[]
[]
["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,{"$f":"+rates_Changes!C50","v":551000},{"$f":"+rates_Changes!D50","v":55},{"$f":"+rates_Changes!E50","v":1.0576923076923077},{"$f":"+rates_Changes!F50","v":516},{"$f":"+rates_Changes!G50","v":9.9230769230769234}]
["Lower Hutt city",null,{"$f":"+rates_Changes!C51","v":471000},{"$f":"+rates_Changes!D51","v":-37},{"$f":"+rates_Changes!E51","v":-0.71153846153846156},{"$f":"+rates_Changes!F51","v":517},{"$f":"+rates_Changes!G51","v":9.9423076923076916}]
["Upper Hutt city",null,{"$f":"+rates_Changes!C52","v":414000},{"$f":"+rates_Changes!D52","v":-83},{"$f":"+rates_Changes!E52","v":-1.5961538461538463},{"$f":"+rates_Changes!F52","v":392},{"$f":"+rates_Changes!G52","v":7.5384615384615383}]
["Porirua city",null,{"$f":"+rates_Changes!C53","v":488000},{"$f":"+rates_Changes!D53","v":-145},{"$f":"+rates_Changes!E53","v":-2.7884615384615383},{"$f":"+rates_Changes!F53","v":377},{"$f":"+rates_Changes!G53","v":7.25}]
["Kapiti Coast district",null,{"$f":"+rates_Changes!C54","v":390000},{"$f":"+rates_Changes!D54","v":69},{"$f":"+rates_Changes!E54","v":1.3269230769230769},{"$f":"+rates_Changes!F54","v":441},{"$f":"+rates_Changes!G54","v":8.4807692307692299}]
["Masterton district",null,{"$f":"+rates_Changes!C55","v":252000},{"$f":"+rates_Changes!D55","v":68},{"$f":"+rates_Changes!E55","v":1.3076923076923077},{"$f":"+rates_Changes!F55","v":227},{"$f":"+rates_Changes!G55","v":4.365384615384615}]
["Carterton district",null,{"$f":"+rates_Changes!C56","v":264000},{"$f":"+rates_Changes!D56","v":46},{"$f":"+rates_Changes!E56","v":0.88461538461538458},{"$f":"+rates_Changes!F56","v":237},{"$f":"+rates_Changes!G56","v":4.5576923076923075}]
["South Wairarapa district",null,{"$f":"+rates_Changes!C57","v":282000},{"$f":"+rates_Changes!D57","v":30},{"$f":"+rates_Changes!E57","v":0.57692307692307687},{"$f":"+rates_Changes!F57","v":247},{"$f":"+rates_Changes!G57","v":4.75}]
["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,{"$f":"+rates_Changes!C61","v":748000},{"$f":"+rates_Changes!D61","v":10},{"$f":"+rates_Changes!E61","v":0.19230769230769232},{"$f":"+rates_Changes!F61","v":382},{"$f":"+rates_Changes!G61","v":7.3461538461538458}]
["Lower Hutt city",null,{"$f":"+rates_Changes!C62","v":649000},{"$f":"+rates_Changes!D62","v":-2},{"$f":"+rates_Changes!E62","v":-3.8461538461538464E-2},{"$f":"+rates_Changes!F62","v":461},{"$f":"+rates_Changes!G62","v":8.865384615384615}]
["Upper Hutt city",null,{"$f":"+rates_Changes!C63","v":643000},{"$f":"+rates_Changes!D63","v":-45},{"$f":"+rates_Changes!E63","v":-0.86538461538461542},{"$f":"+rates_Changes!F63","v":369},{"$f":"+rates_Changes!G63","v":7.0961538461538458}]
["Porirua city",null,{"$f":"+rates_Changes!C64","v":982000},{"$f":"+rates_Changes!D64","v":-117},{"$f":"+rates_Changes!E64","v":-2.25},{"$f":"+rates_Changes!F64","v":407},{"$f":"+rates_Changes!G64","v":7.8269230769230766}]
["Kapiti Coast district",null,{"$f":"+rates_Changes!C65","v":603000},{"$f":"+rates_Changes!D65","v":49},{"$f":"+rates_Changes!E65","v":0.94230769230769229},{"$f":"+rates_Changes!F65","v":418},{"$f":"+rates_Changes!G65","v":8.0384615384615383}]
["Masterton district",null,{"$f":"+rates_Changes!C66","v":606000},{"$f":"+rates_Changes!D66","v":92},{"$f":"+rates_Changes!E66","v":1.7692307692307692},{"$f":"+rates_Changes!F66","v":371},{"$f":"+rates_Changes!G66","v":7.134615384615385}]
["Carterton district",null,{"$f":"+rates_Changes!C67","v":730000},{"$f":"+rates_Changes!D67","v":82},{"$f":"+rates_Changes!E67","v":1.5769230769230769},{"$f":"+rates_Changes!F67","v":440},{"$f":"+rates_Changes!G67","v":8.4615384615384617}]
["South Wairarapa district",null,{"$f":"+rates_Changes!C68","v":807000},{"$f":"+rates_Changes!D68","v":83},{"$f":"+rates_Changes!E68","v":1.5961538461538463},{"$f":"+rates_Changes!F68","v":471},{"$f":"+rates_Changes!G68","v":9.0576923076923084}]
["Tararua",null,{"$f":"+rates_Changes!C69","v":567000},{"$f":"+rates_Changes!D69","v":30},{"$f":"+rates_Changes!E69","v":0.57692307692307687},{"$f":"+rates_Changes!F69","v":200},{"$f":"+rates_Changes!G69","v":3.8461538461538463}]
["These projected rates exclude the targeted rural pest and river management rates that are not charged to all ratepayers"]
[]
[]
["Business Property - excluding GST",null,"Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week"]
["Wellington city",null,{"$f":"+rates_Changes!C74","v":2003000},{"$f":"+rates_Changes!D74","v":591},{"$f":"+rates_Changes!E74","v":11.365384615384615},{"$f":"+rates_Changes!F74","v":2234},{"$f":"+rates_Changes!G74","v":42.96153846153846}]
["Wellington city - CBD",null,{"$f":"+rates_Changes!C75","v":2309000},{"$f":"+rates_Changes!D75","v":882},{"$f":"+rates_Changes!E75","v":16.96153846153846},{"$f":"+rates_Changes!F75","v":8817},{"$f":"+rates_Changes!G75","v":169.55769230769232}]
["Lower Hutt city",null,{"$f":"+rates_Changes!C76","v":1611000},{"$f":"+rates_Changes!D76","v":0},{"$f":"+rates_Changes!E76","v":0},{"$f":"+rates_Changes!F76","v":1917},{"$f":"+rates_Changes!G76","v":36.865384615384613}]
["Upper Hutt city",null,{"$f":"+rates_Changes!C77","v":1621000},{"$f":"+rates_Changes!D77","v":-175},{"$f":"+rates_Changes!E77","v":-3.3653846153846154},{"$f":"+rates_Changes!F77","v":1706},{"$f":"+rates_Changes!G77","v":32.807692307692307}]
["Porirua city",null,{"$f":"+rates_Changes!C78","v":1375000},{"$f":"+rates_Changes!D78","v":-236},{"$f":"+rates_Changes!E78","v":-4.5384615384615383},{"$f":"+rates_Changes!F78","v":1246},{"$f":"+rates_Changes!G78","v":23.96153846153846}]
["Kapiti Coast district",null,{"$f":"+rates_Changes!C79","v":913000},{"$f":"+rates_Changes!D79","v":316},{"$f":"+rates_Changes!E79","v":6.0769230769230766},{"$f":"+rates_Changes!F79","v":1143},{"$f":"+rates_Changes!G79","v":21.98076923076923}]
["Masterton district",null,{"$f":"+rates_Changes!C80","v":698000},{"$f":"+rates_Changes!D80","v":355},{"$f":"+rates_Changes!E80","v":6.8269230769230766},{"$f":"+rates_Changes!F80","v":775},{"$f":"+rates_Changes!G80","v":14.903846153846153}]
["Carterton district",null,{"$f":"+rates_Changes!C81","v":414000},{"$f":"+rates_Changes!D81","v":139},{"$f":"+rates_Changes!E81","v":2.6730769230769229},{"$f":"+rates_Changes!F81","v":458},{"$f":"+rates_Changes!G81","v":8.8076923076923084}]
["South Wairarapa district",null,{"$f":"+rates_Changes!C82","v":610000},{"$f":"+rates_Changes!D82","v":227},{"$f":"+rates_Changes!E82","v":4.365384615384615},{"$f":"+rates_Changes!F82","v":659},{"$f":"+rates_Changes!G82","v":12.673076923076923}]
["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."]
[]
[]
[{"$f":"+rates1!$A$61","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":"rates6","index":8,"n_rows":48,"n_cols":9,"rows_kept":48,"cut":false,"hidden":true,"merged":[[47,0,48,8],[7,0,8,8],[44,0,45,8],[13,3,17,3],[13,8,17,8],[13,1,17,1],[13,6,17,6],[9,0,9,8],[39,0,40,8],[41,0,42,8],[43,0,43,8]]}
[]
[]
["RATES AND LEVIES - RESIDENTIAL REGION-WIDE RATES CALCULATOR"]
["WHAT IS THE IMPACT ON YOUR PROPERTY?"]
[]
[]
[]
["The table below shows how you can calculate your own residential proposed region-wide rates for 2016/17. For example, if you live in Lower Hutt city and have a residential property with a capital value of $350,000 your indicative annual regional rates are $410.87 plus GST @ 15% = $472.50"]
[]
[]
["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," 2015/16 Region-wide1 rates per $100,000 of capital value, excluding the WRS rate",null,"Enter the capital value of your property",null,null,"WRS rate2 \nresidential property",null,"Indicative rates on your property for 2014/15 1"]
[]
[]
[]
[]
[]
[{"$f":"+rates5!A17","v":{"$error":"#REF!"}},{"$f":"+rates5!AB17","v":73.599999999999994},"x",null,"÷ 100,000","+",{"$f":"+rates5!I33","v":14},"="]
[{"$f":"+rates5!A18","v":{"$error":"#REF!"}},{"$f":"+rates5!AB18","v":87.960000000000008},"x",null,"÷ 100,000","+",{"$f":"+G20","v":14},"="]
[{"$f":"+rates5!A19","v":{"$error":"#REF!"}},{"$f":"+rates5!AB19","v":74.709999999999994},"x",null,"÷ 100,000","+",{"$f":"+G21","v":14},"="]
[{"$f":"+rates5!A20","v":{"$error":"#REF!"}},{"$f":"+rates5!AB20","v":60.019999999999996},"x",null,"÷ 100,000","+",14,"="]
[{"$f":"+rates5!A21","v":{"$error":"#REF!"}},{"$f":"+rates5!AB21","v":89.6},"x",null,"÷ 100,000","+",14,"="]
[{"$f":"+rates5!A22","v":{"$error":"#REF!"}},{"$f":"+rates5!AB22","v":68.399999999999991},"x",null,"÷ 100,000","+",14,"="]
[{"$f":"+rates5!A23","v":{"$error":"#REF!"}},{"$f":"+rates5!AB23","v":68.16},"x",null,"÷ 100,000","+",14,"="]
[{"$f":"+rates5!A24","v":"South Wairarapa district"},{"$f":"+rates5!AB24","v":66.539999999999992},"x",null,"÷ 100,000","+",14,"="]
[]
[]
[]
[]
[{"$f":"A21&\" example\"","v":{"$error":"#REF!"}},{"$f":"+B21","v":87.960000000000008},"x",350000,"÷ 100,000","+",{"$f":"+G20","v":14},"=",{"$f":"ROUND(+B32*D32/100000+G32,2)","v":321.86}]
[]
[null,null,null,null,null,null,"Including GST @ 15%",null,{"$f":"ROUND(I32*1.15,2)","v":370.14}]
[]
[]
[]
["A calulator to assist you check your region-wide rates for all property types is available on our website www.gw.govt.nz"]
[]
["1  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes"]
[]
[{"$f":"rates5!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":"+rates1!A61","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":"rates_Changes","index":9,"n_rows":148,"n_cols":23,"rows_kept":148,"cut":false,"hidden":true,"merged":[[28,2,28,11],[33,2,33,11],[38,2,38,11],[3,3,4,3],[3,4,4,4],[6,6,6,8],[13,6,13,8],[23,6,23,8],[19,2,19,11]]}
[]
["2017/18 Final Rates Averages"]
["Greater Wellington Region",null,null,{"$f":"+G3","v":"2016/17"},{"$f":"+H3","v":"2017/18"},null,{"$f":"+rates2!F10","v":"2016/17"},{"$f":"+rates2!G10","v":"2017/18"}]
[null,null,null,"Average Value",{"$f":"+D4","v":"Average Value"},null,"Budget","Plan","Change","Change"]
[null,null,null,null,null,null,"$000s","$000s","$000s","%  "]
["The Overall rates movement for Greater Wellington",null,null,null,null,null,{"$f":"+rates1!F39","v":114375},{"$f":"+rates1!G39","v":120720},{"$f":"+rates1!H39","v":6345},{"$f":"+rates1!I39","v":5.5500000000000001E-2},null,{"$f":"I6/G6","v":5.5475409836065574E-2}]
[null,null,null,null,null,null,"Excluding GST"]
["Average Rates - All properties",null,null,{"$f":"+NRV!V53","v":510942.73419921339},{"$f":"+NRV!F53","v":562142.14607288339},null,{"$f":"+G6*1000/rates8!P51","v":577.58150527208818},{"$f":"+H6*1000/rates8!F51","v":605.62278008548549},{"$f":"+H8-G8","v":28.041274813397308},{"$f":"+I8/G8","v":4.8549468010038808E-2}]
["Average Rates - WCC CBD",null,null,{"$f":"+NRV!V54","v":2145774.7049275362},{"$f":"+NRV!F54","v":2309377.094972067},null,{"$f":"+rates8!O55","v":7935.45},{"$f":"+rates8!E55","v":8817.0441325792308},{"$f":"+H9-G9","v":881.59413257923097},{"$f":"+I9/G9","v":0.11109566975776182},null,null,{"$f":"G9*1.15","v":9125.7674999999999},10139.600752466114,1013.8332524661156,{"$f":"O9/M9","v":0.11109566975776181}]
["Average Rates -  Businesses*",null,null,{"$f":"+NRV!V55","v":1305288.9630937881},{"$f":"+NRV!F55","v":1431443.457959777},null,{"$f":"+rates8!O56","v":1425.17},{"$f":"+rates8!E56","v":1613.7059545919924},{"$f":"+H10-G10","v":188.53595459199232},{"$f":"+I10/G10","v":0.13229015106407818},null,null,1638.9455,1855.7618477807912,216.81634778079115,{"$f":"O10/M10","v":0.13229015106407818}]
["Average Rates - Residential properties",null,null,{"$f":"+NRV!V56","v":426025.03897659993},{"$f":"+NRV!F56","v":474927.55003127316},null,{"$f":"+rates8!O57","v":396.41},{"$f":"+rates8!E57","v":401.18763618392586},{"$f":"+H11-G11","v":4.7776361839258357},{"$f":"+I11/G11","v":1.2052259488725903E-2}]
["Average Rates - Rural properties",null,null,{"$f":"+NRV!V57","v":665264.16715956444},{"$f":"+NRV!F57","v":691562.9816727757},null,{"$f":"+rates8!O58","v":358.07},{"$f":"+rates8!E58","v":412.17362860291263},{"$f":"+H12-G12","v":54.103628602912636},{"$f":"+I12/G12","v":0.15109790991401859}]
["    * some business and rural values dropped due to on-going sesimic assesments impacting capital value"]
[null,null,null,null,null,null,"Including GST"]
["All properties - including GST",null,null,{"$f":"+D8","v":510942.73419921339},{"$f":"+E8","v":562142.14607288339},null,{"$f":"+G8*1.15","v":664.21873106290138},{"$f":"+H8*1.15","v":696.46619709830827},{"$f":"+I8*1.15","v":32.247466035406902},{"$f":"+I15/G15","v":4.8549468010038808E-2}]
["Residential property - including GST",null,null,{"$f":"+D11","v":426025.03897659993},{"$f":"+E11","v":474927.55003127316},null,{"$f":"+G11*1.15","v":455.87149999999997},{"$f":"+H11*1.15","v":461.36578161151471},{"$f":"+I11*1.15","v":5.4942816115147108},{"$f":"+I16/G16","v":1.2052259488725904E-2}]
[]
["Average Rates - Residential properties"]
[null,null,{"$f":"+ratesWCC!A4","v":"WELLINGTON CITY"},{"$f":"+ratesHCC!A4","v":"HUTT CITY"},{"$f":"+ratesUHCC!A4","v":"UPPER HUTT CITY"},{"$f":"+ratesPCC!A4","v":"PORIRUA CITY"},{"$f":"+ratesKCDC!A4","v":"KAPITI COAST DISTRICT"},{"$f":"+ratesMDC!A4","v":"MASTERTON DISTRICT"},{"$f":"+ratesCDC!A4","v":"CARTERTON DISTRICT"},{"$f":"+ratesSWDC!A4","v":"SOUTH WAIRARAPA DISTRICT"},null,"Wairarapa Average",null,null,null,null,null,"Territorial authority","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates (inc GST)","Average rates\nper week"]
[null,null,"Excluding GST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Wellington city",{"$f":"ROUND(+$C$28,-3)","v":551000},{"$f":"+$C$25","v":54.664081842490447},{"$f":"+T20/52","v":1.0512323431248163},{"$f":"+$C$26","v":516.46958184249036},{"$f":"+V20/52","v":9.9321073431248141}]
["Residential property","Average Rates 17/18",{"$f":"+ratesWCC!$F$36","v":449.10398421086126},{"$f":"+ratesHCC!$F$36","v":449.13893122240518},{"$f":"+ratesUHCC!$F$36","v":341.28091628878263},{"$f":"+ratesPCC!$F$36","v":328.19060064985138},{"$f":"+ratesKCDC!$F$36","v":383.18782548226807},{"$f":"+ratesMDC!$F$36","v":197.82486805815421},{"$f":"+ratesCDC!$F$36","v":206.32309302510751},{"$f":"+ratesSWDC!$F$36","v":214.35152718066621},null,{"$f":"+N22/M22","v":203.02902334544882},{"$f":"+(+rates8!P37+rates8!P42+rates8!P47)","v":13072},{"$f":"+(+rates8!M37+rates8!M42+rates8!M47)","v":2020783},null,null,null,"Lower Hutt city",{"$f":"+$D$28","v":471132.13358377991},{"$f":"+$D$25","v":-37.019729094234023},{"$f":"+T21/52","v":-0.71191786719680816},{"$f":"+$D$26","v":516.50977090576589},{"$f":"+V21/52","v":9.9328802097262674}]
[null,"Average Increase",{"$f":"+ratesWCC!$G$36","v":47.533984210861263},{"$f":"+ratesHCC!$G$36","v":-32.191068777594808},{"$f":"+ratesUHCC!$G$36","v":-72.08908371121737},{"$f":"+ratesPCC!$G$36","v":-126.3993993501486},{"$f":"+ratesKCDC!$G$36","v":59.657825482268095},{"$f":"+ratesMDC!$G$36","v":59.444868058154213},{"$f":"+ratesCDC!$G$36","v":39.633093025107513},{"$f":"+ratesSWDC!$G$36","v":26.451527180666204},null,{"$f":"L21-N21/M21","v":48.440360554751152},{"$f":"+(+rates8!F37+rates8!F42+rates8!F47)","v":13288},{"$f":"+(+rates8!C37+rates8!C42+rates8!C47)","v":2697849.6622143239},null,null,null,"Upper Hutt city",{"$f":"+$E$28","v":413719.04409750755},{"$f":"+$E$25","v":-82.902446267899975},-1.5942778128442303,{"$f":"+$E$26","v":392.47305373210003},7.547558725617308]
[null,"% Increase",{"$f":"+ratesWCC!$H$36","v":0.11837035687641324},{"$f":"+ratesHCC!$H$36","v":-6.6879414907848683E-2},{"$f":"+ratesUHCC!$H$36","v":-0.17439360309460622},{"$f":"+ratesPCC!$H$36","v":-0.27805142953023299},{"$f":"+ratesKCDC!$H$36","v":0.18439657986050165},{"$f":"+ratesMDC!$H$36","v":0.42957702022079935},{"$f":"+ratesCDC!$H$36","v":0.23776527101270331},{"$f":"+ratesSWDC!$H$36","v":0.14077449271243322},null,{"$f":"+L22/L21","v":0.23858835429814923},null,null,null,null,null,"Porirua city",{"$f":"+$F$28","v":488077.22728867066},{"$f":"+$F$25","v":-145.35930925267087},-2.7953713317821323,{"$f":"+$F$26","v":377.41919074732903},7.2580613605255584]
[null,null,null,null,null,null,"Including GST",null,null,null,null,null,null,null,null,null,null,"Kapiti Coast district",{"$f":"+$G$28","v":389783.62483602972},{"$f":"+$G$25","v":68.606499304608306},1.3193557558578521,{"$f":"+$G$26","v":440.66599930460825},8.4743461404732354]
["Residential property",{"$f":"+B21","v":"Average Rates 17/18"},{"$f":"+C22*1.15","v":54.664081842490447},{"$f":"+D22*1.15","v":-37.019729094234023},{"$f":"+E22*1.15","v":-82.902446267899975},{"$f":"+F22*1.15","v":-145.35930925267087},68.606499304608306,68.361598266877337,45.57805697887364,30.419256257766133,null,{"$f":"(L22)*1.15","v":55.706414637963817},null,null,null,null,null,"Masterton district",{"$f":"+$H$28","v":251835.81994389187},{"$f":"+$H$25","v":68.361598266877337},1.3146461205168718,{"$f":"+$H$26","v":227.49859826687731},4.3749730435937941]
[null,"Including GST",{"$f":"+C21*1.15","v":516.46958184249036},{"$f":"+D21*1.15","v":516.50977090576589},392.47305373210003,377.41919074732903,440.66599930460825,227.49859826687731,237.27155697887363,246.50425625776612,null,{"$f":"+L21*1.15","v":233.48337684726613},null,null,null,null,null,"Carterton district",{"$f":"+$I$28","v":264354.71944323619},{"$f":"+$I$25","v":45.57805697887364},0.87650109574756996,{"$f":"+$I$26","v":237.27155697887363},4.5629145572860317]
[null,"Increase per week",{"$f":"C25/52","v":1.0512323431248163},{"$f":"D25/52","v":-0.71191786719680816},-1.5942778128442303,-2.7953713317821323,1.3193557558578521,1.3146461205168718,0.87650109574756996,0.58498569726473337,null,1.0712772045762273,null,null,null,null,null,"South Wairarapa district",{"$f":"+$J$28","v":282112.83698760724},{"$f":"+$J$25","v":30.419256257766133},0.58498569726473337,{"$f":"+$J$26","v":246.50425625776612},4.7404664664955023]
[null,"Average Value",{"$f":"+ratesWCC!$D$36","v":551092.39798840438},{"$f":"+ratesHCC!$D$36","v":471132.13358377991},{"$f":"+ratesUHCC!$D$36","v":413719.04409750755},{"$f":"+ratesPCC!$D$36","v":488077.22728867066},{"$f":"+ratesKCDC!$D$36","v":389783.62483602972},{"$f":"+ratesMDC!$D$36","v":251835.81994389187},{"$f":"+ratesCDC!$D$36","v":264354.71944323619},{"$f":"+ratesSWDC!$D$36","v":282112.83698760724},null,{"$f":"+rates8!J54","v":261172.2680614088}]
[null,null,"Excluding GST",null,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 property",{"$f":"+B21","v":"Average Rates 17/18"},{"$f":"+ratesWCC!$F$37","v":381.64109599829959},{"$f":"+ratesHCC!$F$37","v":460.53244225040459},{"$f":"+ratesUHCC!$F$37","v":368.96017126701685},{"$f":"+ratesPCC!$F$37","v":406.91892147929502},{"$f":"+ratesKCDC!$F$37","v":418.45403514986754},{"$f":"+ratesMDC!$F$37","v":370.53514506418526},{"$f":"+ratesCDC!$F$37","v":439.69010172017317},{"$f":"+ratesSWDC!$F$37","v":471.14787904624842},null,{"$f":"+N31/M31","v":417.52678076188931},{"$f":"+(+rates8!P38+rates8!P43+rates8!P48)","v":9008},{"$f":"+(+rates8!M38+rates8!M43+rates8!M48)","v":2973578},null,null,null,"Wellington city",{"$f":"ROUND(+S20,-3)","v":551000},{"$f":"ROUND(+T20,1)","v":54.7},{"$f":"+T30/52","v":1.051923076923077},{"$f":"ROUND(+V20,1)","v":516.5},{"$f":"+V30/52","v":9.9326923076923084}]
[null,"Average Increase",{"$f":"+ratesWCC!$G$37","v":9.7810959982995769},{"$f":"+ratesHCC!$G$37","v":-1.5675577495954371},{"$f":"+ratesUHCC!$G$37","v":-45.499828732983133},{"$f":"+ratesPCC!$G$37","v":-117.48107852070495},{"$f":"+ratesKCDC!$G$37","v":49.344035149867523},{"$f":"+ratesMDC!$G$37","v":92.235145064185247},{"$f":"+ratesCDC!$G$37","v":81.800101720173188},{"$f":"+ratesSWDC!$G$37","v":82.757879046248433},null,{"$f":"+L30-N30/M30","v":87.422651099367101},{"$f":"+(+rates8!F38+rates8!F43+rates8!F48)","v":9084},{"$f":"+(+rates8!C38+rates8!C43+rates8!C48)","v":3792813.2764410023},null,null,null,"Lower Hutt city",{"$f":"ROUND(+S21,-3)","v":471000},{"$f":"ROUND(+T21,1)","v":-37},{"$f":"+T31/52","v":-0.71153846153846156},{"$f":"ROUND(+V21,1)","v":516.5},{"$f":"+V31/52","v":9.9326923076923084}]
[null,"% Increase",{"$f":"+ratesWCC!$H$37","v":2.6303167854298867E-2},{"$f":"+ratesHCC!$H$37","v":-3.3922478891915972E-3},{"$f":"+ratesUHCC!$H$37","v":-0.10978098907731297},{"$f":"+ratesPCC!$H$37","v":-0.22402951662987217},{"$f":"+ratesKCDC!$H$37","v":0.13368382094732606},{"$f":"+ratesMDC!$H$37","v":0.33142344615230057},{"$f":"+ratesCDC!$H$37","v":0.22856213283459495},{"$f":"+ratesSWDC!$H$37","v":0.21307932502445592},null,{"$f":"+L31/L30","v":0.20938214056554907},null,null,null,null,null,"Upper Hutt city",414000,-82.9,-1.5942307692307693,392.5,7.5480769230769234]
[null,"Average Value",{"$f":"+ratesWCC!$D$37","v":747790.1162790698},{"$f":"+ratesHCC!$D$37","v":649061.22448979598},{"$f":"+ratesUHCC!$D$37","v":642871.655948553},{"$f":"+ratesPCC!$D$37","v":981710.37581699342},{"$f":"+ratesKCDC!$D$37","v":603436.0344209394},{"$f":"+ratesMDC!$D$37","v":605927.1494370522},{"$f":"+ratesCDC!$D$37","v":730218.06578301429},{"$f":"+ratesSWDC!$D$37","v":807367.72857597959},null,{"$f":"+rates8!J55","v":703406.51695288415},null,null,null,null,null,"Porirua city",488000,-145.4,-2.7961538461538464,377.4,7.2576923076923077]
[null,null,"Excluding GST",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapiti Coast district",390000,68.599999999999994,1.3192307692307692,440.7,8.4749999999999996]
["Business",{"$f":"+B25","v":"Average Rates 17/18"},{"$f":"+ratesWCC!$F$38","v":2233.6410250275549},{"$f":"+ratesHCC!$F$38","v":1916.6107664538788},{"$f":"+ratesUHCC!$F$38","v":1705.7025994095891},{"$f":"+ratesPCC!$F$38","v":1246.3980914056892},{"$f":"+ratesKCDC!$F$38","v":1142.6007477655235},{"$f":"+ratesMDC!$F$38","v":775.04409963840806},{"$f":"+ratesCDC!$F$38","v":457.74963332129613},{"$f":"+ratesSWDC!$F$38","v":659.08203802608125},null,{"$f":"+N35/M35","v":402.15243342516072},{"$f":"+(+rates8!P36+rates8!P41+rates8!P46)","v":1089},{"$f":"+(+rates8!M36+rates8!M41+rates8!M46)","v":437944},null,null,null,"Masterton district",252000,68.400000000000006,1.3153846153846156,227.5,4.375]
[null,"Average Increase",{"$f":"+ratesWCC!$G$38","v":590.66102502755484},{"$f":"+ratesHCC!$G$38","v":-0.27923354612130424},{"$f":"+ratesUHCC!$G$38","v":-174.64740059041083},{"$f":"+ratesPCC!$G$38","v":-235.56190859431081},{"$f":"+ratesKCDC!$G$38","v":315.62074776552345},{"$f":"+ratesMDC!$G$38","v":355.42409963840805},{"$f":"+ratesCDC!$G$38","v":139.44963332129612},{"$f":"+ratesSWDC!$G$38","v":226.91203802608123},null,{"$f":"+N36/M36-L35","v":273.56441030891114},{"$f":"+(+rates8!F36+rates8!F41+rates8!F46)","v":1083},{"$f":"+(+rates8!C36+rates8!C41+rates8!C46)","v":731801.34176399978},null,null,null,"Carterton district",264000,45.6,0.87692307692307692,237.3,4.5634615384615387]
[null,"% Increase",{"$f":"+ratesWCC!$H$38","v":0.35950591305283985},{"$f":"+ratesHCC!$H$38","v":-1.4567009380888013E-4},{"$f":"+ratesUHCC!$H$38","v":-9.2880261967405453E-2},{"$f":"+ratesPCC!$H$38","v":-0.15895294649944047},{"$f":"+ratesKCDC!$H$38","v":0.38165463223478613},{"$f":"+ratesMDC!$H$38","v":0.84701420246510661},{"$f":"+ratesCDC!$H$38","v":0.43810755049103395},{"$f":"+ratesSWDC!$H$38","v":0.52505272931041314},null,{"$f":"+L36/L35","v":0.6802505407686924},null,null,null,null,null,"South Wairarapa district",282000,30.4,0.58461538461538454,246.5,4.740384615384615]
[null,"Average Value",{"$f":"+ratesWCC!$D$38","v":2003018.0388044049},{"$f":"+ratesHCC!$D$38","v":1610885.0233347476},{"$f":"+ratesUHCC!$D$38","v":1621277.7008310249},{"$f":"+ratesPCC!$D$38","v":1375300.8793969848},{"$f":"+ratesKCDC!$D$38","v":913323.97408207343},{"$f":"+ratesMDC!$D$38","v":698074.358974359},{"$f":"+ratesCDC!$D$38","v":413535.55555555556},{"$f":"+ratesSWDC!$D$38","v":610319.87820512825}]
[null,null,"Excluding GST"]
["CBD Business WCC",{"$f":"+B30","v":"Average Rates 17/18"},{"$f":"+ratesWCC!$F$39","v":8817.0441325792308},"Tararua Rural",{"$f":"+rates8!E50","v":200.3148921533876}]
[null,"Average Increase",{"$f":"+ratesWCC!$G$39","v":881.59413257923097},null,{"$f":"+rates8!D50","v":30.381702995013981}]
[null,"% Increase",{"$f":"+ratesWCC!$H$39","v":0.11109566975776182},null,{"$f":"+rates8!E50/rates8!O50-1","v":-0.23689564893947579}]
[null,"Average Value",{"$f":"+ratesWCC!$D$39","v":2309377.094972067},null,{"$f":"+rates8!$G$50","v":567166.66666666663}]
["Average per TA",null,{"$f":"+ratesWCC!$H$19","v":0.1673},{"$f":"+ratesHCC!$H$19","v":-0.2742},{"$f":"+ratesUHCC!$H$19","v":-0.17019999999999999},{"$f":"+ratesPCC!$H$19","v":-0.21190000000000001},{"$f":"+ratesKCDC!$H$19","v":0.17730000000000001},{"$f":"+ratesMDC!$H$19","v":0.1983},{"$f":"+ratesCDC!$H$19","v":6.4100000000000004E-2},{"$f":"+ratesSWDC!$H$19","v":1.3699999999999992E-2}]
[]
[]
[null,"Consultation document"]
[]
[null,"Residential Property - including GST","Average Capital Value","Average Increase \nin 2017/18","Average Increase \nWeekly","Average Rates \n2017/18","Average rates\nweekly","Increase %"]
[null,"Wellington city",{"$f":"ROUND(+$C$28,-3)","v":551000},{"$f":"ROUND(+$C$25,0)","v":55},{"$f":"+D50/52","v":1.0576923076923077},{"$f":"ROUND(+$C$26,0)","v":516},{"$f":"+F50/52","v":9.9230769230769234},{"$f":"C23","v":0.11837035687641324},null,null,null,"increase is  due to the increase in cents per dollar (growth in budget and 1 % more ECV split result more shares of budget while RCV remains consistent from June 16 as the reval was done previously) "]
[null,"Lower Hutt city",{"$f":"ROUND(+$D$28,-3)","v":471000},{"$f":"ROUND(+$D$25,0)","v":-37},{"$f":"+D51/52","v":-0.71153846153846156},{"$f":"ROUND(+$D$26,0)","v":517},{"$f":"+F51/52","v":9.9423076923076916},{"$f":"D23","v":-6.6879414907848683E-2},null,null,null,"although the cents per dollar has decreased (due to the growth of CV, reval in July 16), the impact of significant  increase of average CV has result an increase in rates  "]
[null,"Upper Hutt city",{"$f":"ROUND(+$E$28,-3)","v":414000},{"$f":"ROUND(+$E$25,0)","v":-83},-1.5961538461538463,{"$f":"ROUND(+$E$26,0)","v":392},7.5384615384615383,{"$f":"E23","v":-0.17439360309460622},null,null,null,"although the cents per dollar has decreased (due to the growth of CV, reval in July 16), the impact of significant  increase of average CV has result an increase in rates  "]
[null,"Porirua city",{"$f":"ROUND(+$F$28,-3)","v":488000},{"$f":"ROUND(+$F$25,0)","v":-145},-2.7884615384615383,{"$f":"ROUND(+$F$26,0)","v":377},7.25,{"$f":"F23","v":-0.27805142953023299},null,null,null,"although the cents per dollar has decreased (due to the growth of CV, reval in July 16), the impact of significant  increase of average CV has result an increase in rates  "]
[null,"Kapiti Coast district",{"$f":"ROUND(+$G$28,-3)","v":390000},{"$f":"ROUND(+$G$25,0)","v":69},1.3269230769230769,{"$f":"ROUND(+$G$26,0)","v":441},8.4807692307692299,{"$f":"G23","v":0.18439657986050165},null,null,null,"similar to WCC, due to the increase in cents per dollar (due to the increase in budget but minimal change in RCV from June 16 as the reval was done previously)"]
[null,"Masterton district",{"$f":"ROUND(+$H$28,-3)","v":252000},{"$f":"ROUND(+$H$25,0)","v":68},{"$f":"+D55/52","v":1.3076923076923077},{"$f":"ROUND(+$H$26,0)","v":227},4.365384615384615,{"$f":"H23","v":0.42957702022079935},null,null,null,"decrease is due to less share on rates (general, PT ect) as a result of the less % split of ECV of the region while average CV remains consistent "]
[null,"Carterton district",{"$f":"ROUND(+$I$28,-3)","v":264000},{"$f":"ROUND(+$I$25,0)","v":46},0.88461538461538458,{"$f":"ROUND(+$I$26,0)","v":237},4.5576923076923075,{"$f":"I23","v":0.23776527101270331},null,null,null,"decrease is due to less share on rates (general, PT ect) as a result of the less % split of ECV of the region while average CV remains consistent "]
[null,"South Wairarapa district",{"$f":"ROUND(+$J$28,-3)","v":282000},{"$f":"ROUND(+$J$25,0)","v":30},0.57692307692307687,{"$f":"ROUND(+$J$26,0)","v":247},4.75,{"$f":"J23","v":0.14077449271243322},null,null,null,"decrease is due to less share on rates (general, PT ect) as a result of the less % split of ECV of the region while average CV remains consistent "]
[]
[]
[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$33,-3)","v":748000},{"$f":"ROUND(+$C$31,0)","v":10},{"$f":"+D61/52","v":0.19230769230769232},{"$f":"ROUND(+$C$30,0)","v":382},{"$f":"+F61/52","v":7.3461538461538458},{"$f":"C32","v":2.6303167854298867E-2},null,null,null,"increase is  due to the increase in cents per dollar (growth in budget and 1 % more ECV split result more shares of budget while RCV remains consistent from June 16 as the reval was done previously) "]
[null,"Lower Hutt city",{"$f":"ROUND(+$D$33,-3)","v":649000},{"$f":"ROUND(+$D$31,0)","v":-2},{"$f":"+D62/52","v":-3.8461538461538464E-2},{"$f":"ROUND(+$D$30,0)","v":461},{"$f":"+F62/52","v":8.865384615384615},{"$f":"D32","v":-3.3922478891915972E-3},null,null,null,"the average CV increased, it has just overcome the decrease in cents per dollar (due to the growth of CV, reval in July 16) "]
[null,"Upper Hutt city",{"$f":"ROUND(+$E$33,-3)","v":643000},{"$f":"ROUND(+$E$31,0)","v":-45},-0.86538461538461542,{"$f":"ROUND(+$E$30,0)","v":369},7.0961538461538458,{"$f":"E32","v":-0.10978098907731297},null,null,null,"the average CV increased, it has just overcome the decrease in cents per dollar (due to the growth of CV, reval in July 16) "]
[null,"Porirua city",{"$f":"ROUND(+$F$33,-3)","v":982000},{"$f":"ROUND(+$F$31,0)","v":-117},-2.25,{"$f":"ROUND(+$F$30,0)","v":407},7.8269230769230766,{"$f":"F32","v":-0.22402951662987217},null,null,null,"the average CV increased, it has just overcome the decrease in cents per dollar (due to the growth of CV, reval in July 16) "]
[null,"Kapiti Coast district",{"$f":"ROUND(+$G$33,-3)","v":603000},{"$f":"ROUND(+$G$31,0)","v":49},0.94230769230769229,{"$f":"ROUND(+$G$30,0)","v":418},8.0384615384615383,{"$f":"G32","v":0.13368382094732606},null,null,null,"similar to WCC, due to the increase in cents per dollar (due to the increase in budget but minimal change in RCV from June 16 as the reval was done previously)"]
[null,"Masterton district",{"$f":"ROUND(+$H$33,-3)","v":606000},{"$f":"ROUND(+$H$31,0)","v":92},1.7692307692307692,{"$f":"ROUND(+$H$30,0)","v":371},7.134615384615385,{"$f":"H32","v":0.33142344615230057},null,null,null,"decrease is due to less share on rates (general, PT ect) as a result of the less % split of ECV of the region while average CV remains consistent "]
[null,"Carterton district",{"$f":"ROUND(+$I$33,-3)","v":730000},{"$f":"ROUND(+$I$31,0)","v":82},1.5769230769230769,{"$f":"ROUND(+$I$30,0)","v":440},8.4615384615384617,{"$f":"I32","v":0.22856213283459495},null,null,null,"decrease is due to less share on rates (general, PT ect) as a result of the less % split of ECV of the region while average CV remains consistent "]
[null,"South Wairarapa district",{"$f":"ROUND(+$J$33,-3)","v":807000},{"$f":"ROUND(+$J$31,0)","v":83},1.5961538461538463,{"$f":"ROUND(+$J$30,0)","v":471},9.0576923076923084,{"$f":"J32","v":0.21307932502445592},null,null,null,"decrease is due to less share on rates (general) as a result of the less % split of ECV of the region while average CV remains consistent "]
[null,"Tararua",{"$f":"ROUND(+$E$43,-3)","v":567000},{"$f":"ROUND(+$E$41,0)","v":30},{"$f":"+D69/52","v":0.57692307692307687},{"$f":"ROUND(+$E$40,0)","v":200},{"$f":"+F69/52","v":3.8461538461538463},{"$f":"L32","v":0.20938214056554907}]
[null,"These projected rates exclude the targeted rural pest and river management rates that are not charged to all ratepayers"]
[]
[]
[null,"Business Property - excluding GST","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week","Increase %"]
[null,"Wellington city",{"$f":"ROUND(+$C$38,-3)","v":2003000},{"$f":"ROUND(+$C$36,0)","v":591},{"$f":"+D74/52","v":11.365384615384615},{"$f":"ROUND(+$C$35,0)","v":2234},{"$f":"+F74/52","v":42.96153846153846},{"$f":"C37","v":0.35950591305283985},null,null,null,"increase is  due to the increase in cents per dollar (growth in budget and 1 % more ECV split result more shares of budget while RCV remains consistent from June 16 as the reval was done previously) "]
[null,"Wellington city - CBD",{"$f":"ROUND(+$C$43,-3)","v":2309000},{"$f":"ROUND(+$C$41,0)","v":882},{"$f":"+D75/52","v":16.96153846153846},{"$f":"ROUND(+$C$40,0)","v":8817},{"$f":"+F75/52","v":169.55769230769232},{"$f":"C42","v":0.11109566975776182},null,null,null,"increase is  due to the increase in cents per dollar (growth in budget and 1 % more ECV split result more shares of budget while RCV remains consistent from June 16 as the reval was done previously) "]
[null,"Lower Hutt city",{"$f":"ROUND(+$D$38,-3)","v":1611000},{"$f":"ROUND(+$D$36,0)","v":0},{"$f":"+D76/52","v":0},{"$f":"ROUND(+$D$35,0)","v":1917},{"$f":"+F76/52","v":36.865384615384613},{"$f":"D37","v":-1.4567009380888013E-4},null,null,null,"the average CV increased, it has just overcome the decrease in cents per dollar (due to the growth of CV, reval in July 16) "]
[null,"Upper Hutt city",{"$f":"ROUND(+$E$38,-3)","v":1621000},{"$f":"ROUND(+$E$36,0)","v":-175},-3.3653846153846154,{"$f":"ROUND(+$E$35,0)","v":1706},32.807692307692307,{"$f":"E37","v":-9.2880261967405453E-2},null,null,null,"the average CV increased, it has just overcome the decrease in cents per dollar (due to the growth of CV, reval in July 16) "]
[null,"Porirua city",{"$f":"ROUND(+$F$38,-3)","v":1375000},{"$f":"ROUND(+$F$36,0)","v":-236},-4.5384615384615383,{"$f":"ROUND(+$F$35,0)","v":1246},23.96153846153846,{"$f":"F37","v":-0.15895294649944047},null,null,null,"the average CV increased, it has just overcome the decrease in cents per dollar (due to the growth of CV, reval in July 16) "]
[null,"Kapiti Coast district",{"$f":"ROUND(+$G$38,-3)","v":913000},{"$f":"ROUND(+$G$36,0)","v":316},6.0769230769230766,{"$f":"ROUND(+$G$35,0)","v":1143},21.98076923076923,{"$f":"G37","v":0.38165463223478613},null,null,null,"similar to WCC, due to the increase in cents per dollar (due to the increase in budget but minimal change in RCV from June 16 as the reval was done previously)"]
[null,"Masterton district",{"$f":"ROUND(+$H$38,-3)","v":698000},{"$f":"ROUND(+$H$36,0)","v":355},6.8269230769230766,{"$f":"ROUND(+$H$35,0)","v":775},14.903846153846153,{"$f":"H37","v":0.84701420246510661},null,null,null,"decrease is due to less share on rates (general, PT ect) as a result of the less % split of ECV of the region while average CV remains consistent "]
[null,"Carterton district",{"$f":"ROUND(+$I$38,-3)","v":414000},{"$f":"ROUND(+$I$36,0)","v":139},2.6730769230769229,{"$f":"ROUND(+$I$35,0)","v":458},8.8076923076923084,{"$f":"I37","v":0.43810755049103395},null,null,null,"decrease is due to less share on rates (general, PT ect) as a result of the less % split of ECV of the region while average CV remains consistent "]
[null,"South Wairarapa district",{"$f":"ROUND(+$J$38,-3)","v":610000},{"$f":"ROUND(+$J$36,0)","v":227},4.365384615384615,{"$f":"ROUND(+$J$35,0)","v":659},12.673076923076923,{"$f":"J37","v":0.52505272931041314},null,null,null,"decrease is due to less share on rates (general) as a result of the less % split of ECV of the region while average CV remains consistent "]
[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,null,null,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,{"$f":"+B92","v":"Wellington city"},{"$f":"ROUND(C92,-5)-100000","v":400000},{"$f":"ROUND($C91/$C92*D92,0)","v":40},{"$f":"+D91/52","v":0.76923076923076927},{"$f":"ROUND($C91/$C92*F92,0)","v":374},{"$f":"+F91/52","v":7.1923076923076925}]
[null,{"$f":"+B93","v":"Wellington city"},{"$f":"ROUND(C93,-5)-100000","v":500000},{"$f":"ROUND($C92/$C93*D93,0)","v":50},{"$f":"+D92/52","v":0.96153846153846156},{"$f":"ROUND($C92/$C93*F93,0)","v":468},{"$f":"+F92/52","v":9}]
[null,"Wellington city",{"$f":"ROUND(+$C$28,-3)","v":551000},{"$f":"ROUND(+$C$25,0)","v":55},{"$f":"+D93/52","v":1.0576923076923077},{"$f":"ROUND(+$C$26,0)","v":516},{"$f":"+F93/52","v":9.9230769230769234},null,null,null,null,{"$f":"B93","v":"Wellington city"},100000,{"$f":"$M$93/$C$93*D93","v":9.9818511796733222},{"$f":"$M$93/$C$93*E93","v":0.19195867653217927},{"$f":"$M$93/$C$93*F93","v":93.647912885662436},{"$f":"$M$93/$C$93*G93","v":1.8009214016473545}]
[null,{"$f":"+B93","v":"Wellington city"},{"$f":"ROUND(C93,-5)+100000","v":700000},{"$f":"ROUND($C94/$C93*D93,0)","v":70},{"$f":"+D94/52","v":1.3461538461538463},{"$f":"ROUND($C94/$C93*F93,0)","v":656},{"$f":"+F94/52","v":12.615384615384615},null,null,null,null,{"$f":"B102","v":"Lower Hutt city"},100000,{"$f":"$M$93/$C$93*D94","v":12.704174228675136},{"$f":"$M$94/$C$111*E111","v":-0.38554440728353773},{"$f":"$M$94/$C$111*F111","v":94.685990338164245},{"$f":"$M$94/$C$111*G111","v":1.8208844295800817}]
[null,{"$f":"+B94","v":"Wellington city"},{"$f":"ROUND(C94,-5)+100000","v":800000},{"$f":"ROUND($C95/$C94*D94,0)","v":80},{"$f":"+D95/52","v":1.5384615384615385},{"$f":"ROUND($C95/$C94*F94,0)","v":750},{"$f":"+F95/52","v":14.423076923076923},null,null,null,null,{"$f":"B55","v":"Masterton district"},100000,{"$f":"$M$93/$C$93*D95","v":14.519056261343014},{"$f":"$M$95/$C$55*E55","v":0.51892551892551886},{"$f":"$M$95/$C$55*F55","v":90.079365079365076},{"$f":"$M$95/$C$55*G55","v":1.7322954822954821}]
[]
[]
[]
[null,"Residential Property - including GST","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week"]
[null,{"$f":"+B101","v":"Lower Hutt city"},{"$f":"ROUND(C101,-5)-100000","v":300000},{"$f":"ROUND($C100/$C101*D101,0)","v":-23},{"$f":"+D100/52","v":-0.44230769230769229},{"$f":"ROUND($C100/$C101*F101,0)","v":329},{"$f":"+F100/52","v":6.3269230769230766}]
[null,{"$f":"+B102","v":"Lower Hutt city"},{"$f":"ROUND(C102,-5)-100000","v":400000},{"$f":"ROUND($C101/$C102*D102,0)","v":-31},{"$f":"+D101/52","v":-0.59615384615384615},{"$f":"ROUND($C101/$C102*F102,0)","v":439},{"$f":"+F101/52","v":8.4423076923076916}]
[null,{"$f":"+B51","v":"Lower Hutt city"},{"$f":"ROUND(+$D$28,-3)","v":471000},{"$f":"ROUND(+$D$25,0)","v":-37},{"$f":"+D102/52","v":-0.71153846153846156},{"$f":"ROUND(+$D$26,0)","v":517},{"$f":"+F102/52","v":9.9423076923076916}]
[null,{"$f":"+B102","v":"Lower Hutt city"},{"$f":"ROUND(C102,-5)+100000","v":600000},{"$f":"ROUND($C103/$C102*D102,0)","v":-47},{"$f":"+D103/52","v":-0.90384615384615385},{"$f":"ROUND($C103/$C102*F102,0)","v":659},{"$f":"+F103/52","v":12.673076923076923}]
[null,{"$f":"+B103","v":"Lower Hutt city"},{"$f":"ROUND(C103,-5)+100000","v":700000},{"$f":"ROUND($C104/$C103*D103,0)","v":-55},{"$f":"+D104/52","v":-1.0576923076923077},{"$f":"ROUND($C104/$C103*F103,0)","v":769},{"$f":"+F104/52","v":14.788461538461538}]
[]
[]
[]
[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,{"$f":"+B110","v":"Upper Hutt city"},{"$f":"ROUND(C110,-5)-100000","v":200000},{"$f":"ROUND($C109/$C110*D110,0)","v":-40},{"$f":"+D109/52","v":-0.76923076923076927},{"$f":"ROUND($C109/$C110*F110,0)","v":189},{"$f":"+F109/52","v":3.6346153846153846}]
[null,{"$f":"+B111","v":"Upper Hutt city"},{"$f":"ROUND(C111,-5)-100000","v":300000},{"$f":"ROUND($C110/$C111*D111,0)","v":-60},{"$f":"+D110/52","v":-1.1538461538461537},{"$f":"ROUND($C110/$C111*F111,0)","v":284},{"$f":"+F110/52","v":5.4615384615384617}]
[null,{"$f":"+B52","v":"Upper Hutt city"},{"$f":"ROUND(+$E$28,-3)","v":414000},{"$f":"ROUND(+$E$25,0)","v":-83},{"$f":"+D111/52","v":-1.5961538461538463},{"$f":"ROUND(+$E$26,0)","v":392},{"$f":"+F111/52","v":7.5384615384615383}]
[null,{"$f":"+B111","v":"Upper Hutt city"},{"$f":"ROUND(C111,-5)+100000","v":500000},{"$f":"ROUND($C112/$C111*D111,0)","v":-100},{"$f":"+D112/52","v":-1.9230769230769231},{"$f":"ROUND($C112/$C111*F111,0)","v":473},{"$f":"+F112/52","v":9.0961538461538467}]
[null,{"$f":"+B112","v":"Upper Hutt city"},{"$f":"ROUND(C112,-5)+100000","v":600000},{"$f":"ROUND($C113/$C112*D112,0)","v":-120},{"$f":"+D113/52","v":-2.3076923076923075},{"$f":"ROUND($C113/$C112*F112,0)","v":568},{"$f":"+F113/52","v":10.923076923076923}]
[]
[]
[]
[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,{"$f":"+B119","v":"Porirua city"},{"$f":"ROUND(C119,-5)-100000","v":300000},{"$f":"ROUND($C118/$C119*D119,0)","v":-89},{"$f":"+D118/52","v":-1.7115384615384615},{"$f":"ROUND($C118/$C119*F119,0)","v":232},{"$f":"+F118/52","v":4.4615384615384617}]
[null,{"$f":"+B120","v":"Porirua city"},{"$f":"ROUND(C120,-5)-100000","v":400000},{"$f":"ROUND($C119/$C120*D120,0)","v":-119},{"$f":"+D119/52","v":-2.2884615384615383},{"$f":"ROUND($C119/$C120*F120,0)","v":309},{"$f":"+F119/52","v":5.9423076923076925}]
[null,{"$f":"+B53","v":"Porirua city"},{"$f":"ROUND(+$F$28,-3)","v":488000},{"$f":"ROUND(+$F$25,0)","v":-145},{"$f":"+D120/52","v":-2.7884615384615383},{"$f":"ROUND(+$F$26,0)","v":377},{"$f":"+F120/52","v":7.25}]
[null,{"$f":"+B120","v":"Porirua city"},{"$f":"ROUND(C120,-5)+100000","v":600000},{"$f":"ROUND($C121/$C120*D120,0)","v":-178},{"$f":"+D121/52","v":-3.4230769230769229},{"$f":"ROUND($C121/$C120*F120,0)","v":464},{"$f":"+F121/52","v":8.9230769230769234}]
[null,{"$f":"+B121","v":"Porirua city"},{"$f":"ROUND(C121,-5)+100000","v":700000},{"$f":"ROUND($C122/$C121*D121,0)","v":-208},{"$f":"+D122/52","v":-4},{"$f":"ROUND($C122/$C121*F121,0)","v":541},{"$f":"+F122/52","v":10.403846153846153}]
[]
[]
[]
[null,"Residential Property - including GST","Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week"]
[null,{"$f":"+B128","v":"Kapiti Coast district"},{"$f":"ROUND(C128,-5)-100000","v":200000},{"$f":"ROUND($C127/$C128*D128,0)","v":35},{"$f":"+D127/52","v":0.67307692307692313},{"$f":"ROUND($C127/$C128*F128,0)","v":226},{"$f":"+F127/52","v":4.3461538461538458}]
[null,{"$f":"+B129","v":"Kapiti Coast district"},{"$f":"ROUND(C129,-5)-100000","v":300000},{"$f":"ROUND($C128/$C129*D129,0)","v":53},{"$f":"+D128/52","v":1.0192307692307692},{"$f":"ROUND($C128/$C129*F129,0)","v":339},{"$f":"+F128/52","v":6.5192307692307692}]
[null,{"$f":"+B54","v":"Kapiti Coast district"},{"$f":"ROUND(+$G$28,-3)","v":390000},{"$f":"ROUND(+$G$25,0)","v":69},{"$f":"+D129/52","v":1.3269230769230769},{"$f":"ROUND(+$G$26,0)","v":441},{"$f":"+F129/52","v":8.4807692307692299}]
[null,{"$f":"+B129","v":"Kapiti Coast district"},{"$f":"ROUND(C129,-5)+100000","v":500000},{"$f":"ROUND($C130/$C129*D129,0)","v":88},{"$f":"+D130/52","v":1.6923076923076923},{"$f":"ROUND($C130/$C129*F129,0)","v":565},{"$f":"+F130/52","v":10.865384615384615}]
[null,{"$f":"+B130","v":"Kapiti Coast district"},{"$f":"ROUND(C130,-5)+100000","v":600000},{"$f":"ROUND($C131/$C130*D130,0)","v":106},{"$f":"+D131/52","v":2.0384615384615383},{"$f":"ROUND($C131/$C130*F130,0)","v":678},{"$f":"+F131/52","v":13.038461538461538}]
[]
[]
[]
[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,{"$f":"+B137","v":"Wairarapa Average"},{"$f":"ROUND(C137,-5)-100000","v":100000},{"$f":"ROUND($C136/$C137*D137,0)","v":22},{"$f":"+D136/52","v":0.42307692307692307},{"$f":"ROUND($C136/$C137*F137,0)","v":90},{"$f":"+F136/52","v":1.7307692307692308}]
[null,{"$f":"+B138","v":"Wairarapa Average"},{"$f":"ROUND(C138,-5)-100000","v":200000},{"$f":"ROUND($C137/$C138*D138,0)","v":43},{"$f":"+D137/52","v":0.82692307692307687},{"$f":"ROUND($C137/$C138*F138,0)","v":179},{"$f":"+F137/52","v":3.4423076923076925}]
[null,{"$f":"+L19","v":"Wairarapa Average"},{"$f":"ROUND(+$L$28,-3)","v":261000},{"$f":"ROUND(+$L$25,0)","v":56},{"$f":"+D138/52","v":1.0769230769230769},{"$f":"ROUND(+$L$26,0)","v":233},{"$f":"+F138/52","v":4.4807692307692308}]
[null,{"$f":"+B138","v":"Wairarapa Average"},{"$f":"ROUND(C138,-5)+100000","v":400000},{"$f":"ROUND($C139/$C138*D138,0)","v":86},{"$f":"+D139/52","v":1.6538461538461537},{"$f":"ROUND($C139/$C138*F138,0)","v":357},{"$f":"+F139/52","v":6.865384615384615}]
[null,{"$f":"+B139","v":"Wairarapa Average"},{"$f":"ROUND(C139,-5)+100000","v":500000},{"$f":"ROUND($C140/$C139*D139,0)","v":108},{"$f":"+D140/52","v":2.0769230769230771},{"$f":"ROUND($C140/$C139*F139,0)","v":446},{"$f":"+F140/52","v":8.5769230769230766}]
[]
[]
[null,{"$f":"+B60","v":"Rural Property - excluding GST"},"Average Capital Value","Average Increase \nper year","Average Increase \nper week","Average Rates \nper year","Average rates\nper week"]
[null,{"$f":"+B145","v":"Wairarapa Average"},{"$f":"ROUND(C145,-5)-100000","v":500000},{"$f":"ROUND($C144/$C145*D145,0)","v":62},{"$f":"+D144/52","v":1.1923076923076923},{"$f":"ROUND($C144/$C145*F145,0)","v":298},{"$f":"+F144/52","v":5.7307692307692308}]
[null,{"$f":"+B146","v":"Wairarapa Average"},{"$f":"ROUND(C146,-5)-100000","v":600000},{"$f":"ROUND($C145/$C146*D146,0)","v":74},{"$f":"+D145/52","v":1.4230769230769231},{"$f":"ROUND($C145/$C146*F146,0)","v":357},{"$f":"+F145/52","v":6.865384615384615}]
[null,{"$f":"+L19","v":"Wairarapa Average"},{"$f":"ROUND(+$L$33,-3)","v":703000},{"$f":"ROUND(+$L$31,0)","v":87},{"$f":"+D146/52","v":1.6730769230769231},{"$f":"ROUND(+$L$30,0)","v":418},{"$f":"+F146/52","v":8.0384615384615383}]
[null,{"$f":"+B146","v":"Wairarapa Average"},{"$f":"ROUND(C146,-5)+100000","v":800000},{"$f":"ROUND($C147/$C146*D146,0)","v":99},{"$f":"+D147/52","v":1.9038461538461537},{"$f":"ROUND($C147/$C146*F146,0)","v":476},{"$f":"+F147/52","v":9.1538461538461533}]
[null,{"$f":"+B147","v":"Wairarapa Average"},{"$f":"ROUND(C147,-5)+100000","v":900000},{"$f":"ROUND($C148/$C147*D147,0)","v":111},{"$f":"+D148/52","v":2.1346153846153846},{"$f":"ROUND($C148/$C147*F147,0)","v":536},{"$f":"+F148/52","v":10.307692307692308}]

{"sheet":"ratesHCC","index":10,"n_rows":65,"n_cols":13,"rows_kept":65,"cut":false,"hidden":true,"merged":[[64,0,64,7],[55,0,55,7],[56,0,56,7],[57,0,58,7],[59,0,59,7],[60,0,60,7],[61,0,62,7],[8,11,8,12],[50,0,54,7],[21,0,21,7],[22,0,23,7],[45,0,46,6],[42,0,43,6],[42,7,43,7]]}
[]
[]
["2017/18 Region Wide Average Rates"]
["HUTT CITY",null,null,null,{"$f":"+rates2!F10","v":"2016/17"},{"$f":"+rates2!G10","v":"2017/18"}]
[null,null,null,null,"Budget","Plan","Change","Change"]
[null,null,null,null,"$000s","$000s","$000s","%  "]
["The overall rates movement for Greater Wellington Regional Council - GWRC",null,null,null,{"$f":"+rates1!F39","v":114375},{"$f":"+rates1!G39","v":120720},{"$f":"+rates1!H39","v":6345},{"$f":"+rates1!I39","v":5.5500000000000001E-2}]
[]
["The overall GWRC rates movement for Hutt City ",null,null,null,{"$f":"+rates2!F14","v":22083},{"$f":"+rates2!G14","v":16029},{"$f":"+rates2!H14","v":-6054},{"$f":"+rates2!I14","v":-0.27410000000000001},null,{"$f":"+G9*1000/rates8!$F$15","v":-155.03598043483828},null,"inc GST"]
[null,null,null,null,null,null,null,null,null,null,null,"per year","per week"]
["Made up of:"]
["  ECV movements1",null,null,null,0,{"$f":"+G12","v":139},{"$f":"+rates3!C18","v":139},{"$f":"+rates3!D18","v":6.3E-3},null,{"$f":"+G12*1000/rates8!$F$15","v":3.559630208199954},null,{"$f":"+H12/$H$19*($G$36*1.15)","v":0.85056270347802465},{"$f":"+L12/52","v":1.6356975066885091E-2}]
["  General rate2",null,null,null,{"$f":"+rates4!D16","v":6537},{"$f":"+rates4!E16-F12","v":7040},{"$f":"+rates3!E18","v":503},{"$f":"+rates3!F18","v":2.2800000000000001E-2},null,{"$f":"+G13*1000/rates8!$F$15","v":12.881251760608466},null,3.0782269268728513,5.9196671670631758E-2]
["  River management rate3",null,null,null,{"$f":"+rates4!G16","v":3529},{"$f":"+rates4!H16","v":0},{"$f":"+rates3!G18","v":-3529},{"$f":"+rates3!H18","v":-0.1598},null,{"$f":"+G14*1000/rates8!$F$15","v":-90.373633127608898},null,-21.574590478696564,-0.41489597074416468]
["  Transport rate4",null,null,null,{"$f":"+rates4!J16","v":10623},{"$f":"+rates4!K16","v":7797},{"$f":"+rates3!I18","v":-2826},{"$f":"+rates3!J18","v":-0.128},null,{"$f":"+G15*1000/rates8!$F$15","v":-72.370611283259493},null,-17.281273975426533,-0.33233219183512563]
["  Stadium-purposes rate5",null,null,null,{"$f":"+rates4!M16","v":522},{"$f":"+rates4!N16","v":191},{"$f":"+rates3!K18","v":-331},{"$f":"+rates3!L18","v":-1.4999999999999999E-2},null,{"$f":"+G16*1000/rates8!$F$15","v":-8.4765294885912574},null,-2.0251492939952969,-3.8945178730678785E-2]
["  WRS rate6",null,null,null,{"$f":"+rates4!P16","v":872},{"$f":"+rates4!Q16","v":862},{"$f":"+rates3!M18","v":-10},{"$f":"+rates3!N18","v":-5.0000000000000001E-4},null,{"$f":"+G17*1000/rates8!$F$15","v":-0.25608850418704704},null,-6.7504976466509894E-2,-1.2981726243559595E-3]
[]
["Total Region-wide rates7",null,null,null,{"$f":"SUM(E12:E18)","v":22083},{"$f":"SUM(F12:F18)","v":16029},{"$f":"SUM(G12:G18)","v":-6054},{"$f":"SUM(H12:H18)","v":-0.2742},null,{"$f":"+G19*1000/rates8!$F$15","v":-155.03598043483828},null,{"$f":"SUM(L12:L18)","v":-37.019729094234023},{"$f":"SUM(M12:M18)","v":-0.71191786719680816}]
[]
["2 Overall the general rate has decreased over 2009/10 due to increased returns from investments and lower debt servicing costs"]
["3 The River management rates have increased due the continuing flood protection programme including the Boulcott / Hutt Stopbank in Lower Hutt progressing in 2011/12"]
["4 The Transport rate has increased due to funding the on-going rail upgrade projects and the increased expenditure associated with ensuring the rail network and rolling stock are appropriately managed and maintained after the upgrade is complete. Overall the transport rate is proposed to increase by $4.045 million."]
[]
[]
[null,"The Transport increase includes:",null,null,null,"$000s"]
[null,"  Debt servicing cost of the rail upgrade",null,null,null,{"$f":"+ratesWCC!F27","v":1844}]
[null,"  Regional Rail package",null,null,null,{"$f":"+ratesWCC!F28","v":2102}]
[null,"  Other transport changes",null,null,null,{"$f":"+ratesWCC!F29","v":772}]
[null,null,null,null,null,{"$f":"+ratesWCC!F30","v":4718}]
[]
[]
["Average Rates",null,{"$f":"+E4","v":"2016/17"},{"$f":"+F4","v":"2017/18"},{"$f":"+C33","v":"2016/17"},{"$f":"+D33","v":"2017/18"},{"$f":"+G5","v":"Change"},{"$f":"+H5","v":"Change"}]
[null,null,"Average Capital Value","Average Capital Value","Average Rates","Average Rates","per year\n excluding GST"]
[null,null,"$","$","$","$","$","%"]
["Residential property",null,{"$f":"+rates8!Q17","v":378461},{"$f":"+rates8!G17","v":471132.13358377991},{"$f":"+rates8!O17","v":481.33},{"$f":"+rates8!E17","v":449.13893122240518},{"$f":"+F36-E36","v":-32.191068777594808},{"$f":"+G36/E36","v":-6.6879414907848683E-2}]
["Rural property",null,{"$f":"+rates8!Q18","v":567557},{"$f":"+rates8!G18","v":649061.22448979598},{"$f":"+rates8!O18","v":462.1},{"$f":"+rates8!E18","v":460.53244225040459},{"$f":"+F37-E37","v":-1.5675577495954371},{"$f":"+G37/E37","v":-3.3922478891915972E-3}]
["Business",null,{"$f":"+rates8!Q16","v":1414644},{"$f":"+rates8!G16","v":1610885.0233347476},{"$f":"+rates8!O16","v":1916.89},{"$f":"+rates8!E16","v":1916.6107664538788},{"$f":"+F38-E38","v":-0.27923354612130424},{"$f":"+G38/E38","v":-1.4567009380888013E-4}]
[]
["Hutt city has 17.4% of the equalised capital value of the region. (2010 17.7%)"]
[]
[]
["In Hutt city the rural values have remained steady whilst residential and business values have decreased. This has the result of creating a larger percentage increase for rural properties than other properties in Hutt city"]
[]
[]
["Rates increases vary between city and district councils because of differing capital values. Further, some of Greater Wellington’s work programmes impact differently across the region, especially flood protection and public transport."]
[]
[]
[]
[]
["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 30 June 2017 to 30 June 2018."]
[]
[]
[]
[]
["2  The General rate funds: resource management; land management; Parks; Council costs; 50% of flood protection, and is reduced by investment management net income"]
["3  The River management rate is the 50% of flood protection costs directly incurred in the city or district council area"]
["4  The Transport rate includes directly attributable bus costs plus a share of the rest based on congestion and calculated using work travel statistics. The Wellington CBD businesses pick up the greatest portion of the transport rate"]
[]
["5  The Stadium rate is the rates to repay the $25 million advance to have the stadium built. This rate is forecast to finish in 2018/19"]
["6  The WRS rate is to cover Economic development in the region. Residents pay $14 + GST, Rural $28 + GST and businesses based on CV."]
["7  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes Bovine TB, Possum, South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes. These rates are additional to the umbers listed above."]
[]
[]
[{"$f":"+rates1!$A$50","v":"All figures on this page exclude GST"}]

{"sheet":"ratesUHCC","index":11,"n_rows":61,"n_cols":13,"rows_kept":61,"cut":false,"hidden":true,"merged":[[8,11,8,12],[55,0,55,7],[56,0,56,7],[61,0,61,7],[57,0,58,7],[60,0,60,7],[21,0,21,7],[22,0,23,7],[42,0,43,6],[53,0,54,7],[46,0,50,7],[51,0,51,7],[52,0,52,7],[40,0,40,7]]}
[]
[]
["2017/18 Region Wide Average Rates"]
["UPPER HUTT CITY",null,null,null,{"$f":"+rates2!F10","v":"2016/17"},{"$f":"+rates2!G10","v":"2017/18"}]
[null,null,null,null,"Budget","Plan","Change","Change"]
[null,null,null,null,"$000s","$000s","$000s","%  "]
["The overall rates movement for Greater Wellington Regional Council - GWRC",null,null,null,{"$f":"+rates1!F39","v":114375},{"$f":"+rates1!G39","v":120720},{"$f":"+rates1!H39","v":6345},{"$f":"+rates1!I39","v":5.5500000000000001E-2}]
[]
["The overall GWRC rates movement for Upper Hutt City",null,null,null,{"$f":"+rates2!F15","v":7861},{"$f":"+rates2!G15","v":6522},{"$f":"+rates2!H15","v":-1339},{"$f":"+rates2!I15","v":-0.17030000000000001},null,{"$f":"+G9*1000/rates8!$F$20","v":-80.808690404345199},null,"inc GST"]
[null,null,null,null,null,null,null,null,null,null,null,"per year","per week"]
["Made up of:"]
["  ECV movements1",null,null,null,0,{"$f":"+G12","v":-8},{"$f":"+rates3!C19","v":-8},{"$f":"+rates3!D19","v":-1E-3},null,{"$f":"+G12*1000/rates8!$F$20","v":-0.48280024140012068},null,{"$f":"+H12/$H$19*($G$36*1.15)","v":-0.48708840345417148},{"$f":"+L12/52","v":-9.3670846818109908E-3}]
["  General rate2",null,null,null,{"$f":"+rates4!D17","v":2535},{"$f":"+rates4!E17-F12","v":2726},{"$f":"+rates3!E19","v":191},{"$f":"+rates3!F19","v":2.4299999999999999E-2},null,{"$f":"+G13*1000/rates8!$F$20","v":11.526855763427882},null,11.836248203936364,0.22762015776800701]
["  River management rate3",null,null,null,{"$f":"+rates4!G17","v":610},{"$f":"+rates4!H17","v":678},{"$f":"+rates3!G19","v":68},{"$f":"+rates3!H19","v":8.6999999999999994E-3},null,{"$f":"+G14*1000/rates8!$F$20","v":4.1038020519010256},null,4.2376691100512911,8.1493636731755595E-2]
["  Transport rate4",null,null,null,{"$f":"+rates4!J17","v":4227},{"$f":"+rates4!K17","v":2732},{"$f":"+rates3!I19","v":-1495},{"$f":"+rates3!J19","v":-0.19020000000000001},null,{"$f":"+G15*1000/rates8!$F$20","v":-90.223295111647559},null,-92.64421433698341,-1.7816195064804501]
["  Stadium-purposes rate5",null,null,null,{"$f":"+rates4!M17","v":141},{"$f":"+rates4!N17","v":51},{"$f":"+rates3!K19","v":-90},{"$f":"+rates3!L19","v":-1.14E-2},null,{"$f":"+G16*1000/rates8!$F$20","v":-5.4315027157513578},null,-5.5528077993775549,-0.10678476537264528]
["  WRS rate6",null,null,null,{"$f":"+rates4!P17","v":348},{"$f":"+rates4!Q17","v":343},{"$f":"+rates3!M19","v":-5},{"$f":"+rates3!N19","v":-5.9999999999999995E-4},null,{"$f":"+G17*1000/rates8!$F$20","v":-0.30175015087507545},null,-0.29225304207250286,-5.6202508090865931E-3]
[]
["Total Region-wide rates7",null,null,null,{"$f":"SUM(E12:E18)","v":7861},{"$f":"SUM(F12:F18)","v":6522},{"$f":"SUM(G12:G18)","v":-1339},{"$f":"SUM(H12:H18)","v":-0.17019999999999999},null,{"$f":"+G19*1000/rates8!$F$20","v":-80.808690404345199},null,{"$f":"SUM(L12:L18)","v":-82.90244626789999},{"$f":"SUM(M12:M18)","v":-1.5942778128442303}]
[]
["2 Overall the general rate has decreased over 2009/10 due to increased returns from investments and lower debt servicing costs"]
["3 The River management rates have increased due the continuing flood protection programme"]
["4 The Transport rate has increased due to funding the on-going rail upgrade projects and the increased expenditure associated with ensuring the rail network and rolling stock are appropriately managed and maintained after the upgrade is complete. Overall the transport rate is proposed to increase by $4.045 million."]
[]
[]
[null,"The Transport increase includes:",null,null,null,"$000s"]
[null,"  Debt servicing cost of the rail upgrade",null,null,null,{"$f":"+ratesWCC!F27","v":1844}]
[null,"  Regional Rail package",null,null,null,{"$f":"+ratesWCC!F28","v":2102}]
[null,"  Other transport changes",null,null,null,{"$f":"+ratesWCC!F29","v":772}]
[null,null,null,null,null,{"$f":"+ratesWCC!F30","v":4718}]
[]
[]
["Average Rates",null,{"$f":"+E4","v":"2016/17"},{"$f":"+F4","v":"2017/18"},{"$f":"+C33","v":"2016/17"},{"$f":"+D33","v":"2017/18"},{"$f":"+G5","v":"Change"},{"$f":"+H5","v":"Change"}]
[null,null,"Average Capital Value","Average Capital Value","Average Rates","Average Rates","per year\n excluding GST"]
[null,null,"$","$","$","$","$","%"]
["Residential property",null,{"$f":"+rates8!Q22","v":343289},{"$f":"+rates8!G22","v":413719.04409750755},{"$f":"+rates8!O22","v":413.37},{"$f":"+rates8!E22","v":341.28091628878263},{"$f":"+F36-E36","v":-72.08908371121737},{"$f":"+G36/E36","v":-0.17439360309460622},null,{"$f":"+E36*1.5%","v":6.2005499999999998}]
["Rural property",null,{"$f":"+rates8!Q23","v":599978},{"$f":"+rates8!G23","v":642871.655948553},{"$f":"+rates8!O23","v":414.46},{"$f":"+rates8!E23","v":368.96017126701685},{"$f":"+F37-E37","v":-45.499828732983133},{"$f":"+G37/E37","v":-0.10978098907731297}]
["Business",null,{"$f":"+rates8!Q21","v":1485365},{"$f":"+rates8!G21","v":1621277.7008310249},{"$f":"+rates8!O21","v":1880.35},{"$f":"+rates8!E21","v":1705.7025994095891},{"$f":"+F38-E38","v":-174.64740059041083},{"$f":"+G38/E38","v":-9.2880261967405453E-2}]
[]
["Upper Hutt city has 6.5% of the equalised capital value of the region. (2010 6.4%)"]
[]
[]
["Rates increases vary between city and district councils because of differing capital values. Further, some of Greater Wellington’s work programmes impact differently across the region, especially flood protection and public transport."]
[]
[]
[]
["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 30 June 2017 to 30 June 2018."]
[]
[]
[]
[]
["2  The General rate funds: resource management; land management; Parks; Council costs; 50% of flood protection, and is reduced by investment management net income"]
["3  The River management rate is the 50% of flood protection costs directly incurred in the city or district council area"]
["4  The Transport rate includes directly attributable bus costs plus a share of the rest based on congestion and calculated using work travel statistics. The Wellington CBD businesses pick up the greatest portion of the transport rate"]
[]
["5  The Stadium rate is the rates to repay the $25 million advance to have the stadium built. This rate is forecast to finish in 2018/19"]
["6  The WRS rate is to cover Economic development in the region. Residents pay $14 + GST, Rural $28 + GST and businesses based on CV."]
["7  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes Bovine TB, Possum, South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes. These rates are additional to the umbers listed above."]
[]
[]
[{"$f":"+rates1!$A$50","v":"All figures on this page exclude GST"}]

{"sheet":"ratesPCC","index":12,"n_rows":61,"n_cols":13,"rows_kept":61,"cut":false,"hidden":true,"merged":[[60,0,60,7],[51,0,51,7],[52,0,52,7],[40,0,40,7],[21,0,21,7],[22,0,23,7],[42,0,43,6],[46,0,50,7],[8,11,8,12],[53,0,54,7],[55,0,55,7],[56,0,56,7],[57,0,58,7]]}
[]
[]
["2017/18 Region Wide Average Rates"]
["PORIRUA CITY",null,null,null,{"$f":"+rates2!F10","v":"2016/17"},{"$f":"+rates2!G10","v":"2017/18"}]
[null,null,null,null,"Budget","Plan","Change","Change"]
[null,null,null,null,"$000s","$000s","$000s","%  "]
["The overall rates movement for Greater Wellington Regional Council - GWRC",null,null,null,{"$f":"+rates1!F39","v":114375},{"$f":"+rates1!G39","v":120720},{"$f":"+rates1!H39","v":6345},{"$f":"+rates1!I39","v":5.5500000000000001E-2}]
[]
["The overall GWRC rates movement for Porirua City ",null,null,null,{"$f":"+rates2!F16","v":9193},{"$f":"+rates2!G16","v":7245},{"$f":"+rates2!H16","v":-1948},{"$f":"+rates2!I16","v":-0.21190000000000001},null,{"$f":"+G9*1000/rates8!$F$25","v":-105.21767311223938},null,"inc GST"]
[null,null,null,null,null,null,null,null,null,null,null,"per year","per week"]
["Made up of:"]
["  ECV movements1",null,null,null,0,{"$f":"+G12","v":70},{"$f":"+rates3!C20","v":70},{"$f":"+rates3!D20","v":7.6E-3},null,{"$f":"+G12*1000/rates8!$F$25","v":3.7809225451010047},null,{"$f":"+H12/$H$19*($G$36*1.15)","v":5.2134532813605405},{"$f":"+L12/52","v":0.10025871694924117}]
["  General rate2",null,null,null,{"$f":"+rates4!D18","v":3062},{"$f":"+rates4!E18-F12","v":3298},{"$f":"+rates3!E20","v":236},{"$f":"+rates3!F20","v":2.5700000000000001E-2},null,{"$f":"+G13*1000/rates8!$F$25","v":12.747110294911959},null,17.629703859337617,0.33903276652572339]
["  River management rate3",null,null,null,{"$f":"+rates4!G18","v":28},{"$f":"+rates4!H18","v":28},{"$f":"+rates3!G20","v":0},{"$f":"+rates3!H20","v":0},null,{"$f":"+G14*1000/rates8!$F$25","v":0},null,0,0]
["  Transport rate4",null,null,null,{"$f":"+rates4!J18","v":5556},{"$f":"+rates4!K18","v":3424},{"$f":"+rates3!I20","v":-2132},{"$f":"+rates3!J20","v":-0.2319},null,{"$f":"+G15*1000/rates8!$F$25","v":-115.15609808793346},null,-159.07892315098809,-3.0592100605959249]
["  Stadium-purposes rate5",null,null,null,{"$f":"+rates4!M18","v":192},{"$f":"+rates4!N18","v":70},{"$f":"+rates3!K20","v":-122},{"$f":"+rates3!L20","v":-1.3299999999999999E-2},null,{"$f":"+G16*1000/rates8!$F$25","v":-6.5896078643188938},null,-9.1235432423809453,-0.17545275466117202]
["  WRS rate6",null,null,null,{"$f":"+rates4!P18","v":355},{"$f":"+rates4!Q18","v":355},{"$f":"+rates3!M20","v":0},{"$f":"+rates3!N20","v":0},null,{"$f":"+G17*1000/rates8!$F$25","v":0},null,0,0]
[]
["Total Region-wide rates7",null,null,null,{"$f":"SUM(E12:E18)","v":9193},{"$f":"SUM(F12:F18)","v":7245},{"$f":"SUM(G12:G18)","v":-1948},{"$f":"SUM(H12:H18)","v":-0.21190000000000001},null,{"$f":"+G19*1000/rates8!$F$25","v":-105.21767311223938},null,{"$f":"SUM(L12:L18)","v":-145.35930925267087},{"$f":"SUM(M12:M18)","v":-2.7953713317821327}]
[]
["2 Overall the general rate has decreased over 2009/10 due to increased returns from investments and lower debt servicing costs"]
["3 The River management rates has decreased due to lower debt servicing costs of completed projects"]
["4 The Transport rate has increased due to funding the on-going rail upgrade projects and the increased expenditure associated with ensuring the rail network and rolling stock are appropriately managed and maintained after the upgrade is complete. Overall the transport rate is proposed to increase by $4.045 million."]
[]
[]
[null,"The Transport increase includes:",null,null,null,"$000s"]
[null,"  Debt servicing cost of the rail upgrade",null,null,null,{"$f":"+ratesWCC!F27","v":1844}]
[null,"  Regional Rail package",null,null,null,{"$f":"+ratesWCC!F28","v":2102}]
[null,"  Other transport changes",null,null,null,{"$f":"+ratesWCC!F29","v":772}]
[null,null,null,null,null,{"$f":"+ratesWCC!F30","v":4718}]
[]
[]
["Average Rates",null,{"$f":"+E4","v":"2016/17"},{"$f":"+F4","v":"2017/18"},{"$f":"+C33","v":"2016/17"},{"$f":"+D33","v":"2017/18"},{"$f":"+G5","v":"Change"},{"$f":"+H5","v":"Change"}]
[null,null,"Average Capital Value","Average Capital Value","Average Rates","Average Rates","per year\n excluding GST"]
[null,null,"$","$","$","$","$","%"]
["Residential property",null,{"$f":"+rates8!Q27","v":394401},{"$f":"+rates8!G27","v":488077.22728867066},{"$f":"+rates8!O27","v":454.59},{"$f":"+rates8!E27","v":328.19060064985138},{"$f":"+F36-E36","v":-126.3993993501486},{"$f":"+G36/E36","v":-0.27805142953023299}]
["Rural property",null,{"$f":"+rates8!Q28","v":873720},{"$f":"+rates8!G28","v":981710.37581699342},{"$f":"+rates8!O28","v":524.4},{"$f":"+rates8!E28","v":406.91892147929502},{"$f":"+F37-E37","v":-117.48107852070495},{"$f":"+G37/E37","v":-0.22402951662987217}]
["Business",null,{"$f":"+rates8!Q26","v":1200392},{"$f":"+rates8!G26","v":1375300.8793969848},{"$f":"+rates8!O26","v":1481.96},{"$f":"+rates8!E26","v":1246.3980914056892},{"$f":"+F38-E38","v":-235.56190859431081},{"$f":"+G38/E38","v":-0.15895294649944047}]
[]
["Porirua city has 7.8% of the equalised capital value of the region. (2010 7.8%)"]
[]
[]
["Rates increases vary between city and district councils because of differing capital values. Further, some of Greater Wellington’s work programmes impact differently across the region, especially flood protection and public transport."]
[]
[]
[]
["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 30 June 2017 to 30 June 2018."]
[]
[]
[]
[]
["2  The General rate funds: resource management; land management; Parks; Council costs; 50% of flood protection, and is reduced by investment management net income"]
["3  The River management rate is the 50% of flood protection costs directly incurred in the city or district council area"]
["4  The Transport rate includes directly attributable bus costs plus a share of the rest based on congestion and calculated using work travel statistics. The Wellington CBD businesses pick up the greatest portion of the transport rate"]
[]
["5  The Stadium rate is the rates to repay the $25 million advance to have the stadium built. This rate is forecast to finish in 2018/19"]
["6  The WRS rate is to cover Economic development in the region. Residents pay $14 + GST, Rural $28 + GST and businesses based on CV."]
["7  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes Bovine TB, Possum, South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes. These rates are additional to the umbers listed above."]
[]
[]
[{"$f":"+rates1!$A$50","v":"All figures on this page exclude GST"}]

{"sheet":"ratesKCDC","index":13,"n_rows":61,"n_cols":13,"rows_kept":61,"cut":false,"hidden":true,"merged":[[60,0,60,7],[51,0,51,7],[52,0,52,7],[53,0,54,7],[55,0,55,7],[27,1,27,3],[28,1,28,3],[8,11,8,12],[56,0,56,7],[57,0,58,7],[46,0,50,7],[40,0,40,7],[21,0,21,7],[22,0,23,7],[42,0,43,6],[25,1,25,3],[26,1,26,3]]}
[]
[]
["2017/18 Region Wide Average Rates"]
["KAPITI COAST DISTRICT",null,null,null,{"$f":"+rates2!F10","v":"2016/17"},{"$f":"+rates2!G10","v":"2017/18"}]
[null,null,null,null,"Budget","Plan","Change","Change"]
[null,null,null,null,"$000s","$000s","$000s","%  "]
["The overall rates movement for Greater Wellington Regional Council - GWRC",null,null,null,{"$f":"+rates1!F39","v":114375},{"$f":"+rates1!G39","v":120720},{"$f":"+rates1!H39","v":6345},{"$f":"+rates1!I39","v":5.5500000000000001E-2}]
[]
["The overall GWRC rates movement for Kapiti Coast District",null,null,null,{"$f":"+rates2!F17","v":8788},{"$f":"+rates2!G17","v":10346},{"$f":"+rates2!H17","v":1558},{"$f":"+rates2!I17","v":0.17730000000000001},null,{"$f":"+G9*1000/rates8!$F$30","v":62.921529825128225},null,"inc GST"]
[null,null,null,null,null,null,null,null,null,null,null,"per year","per week"]
["Made up of:"]
["  ECV movements1",null,null,null,0,{"$f":"+G12","v":-43},{"$f":"+rates3!C21","v":-43},{"$f":"+rates3!D21","v":-4.8999999999999998E-3},null,{"$f":"+G12*1000/rates8!$F$30","v":-1.7366019143007148},null,{"$f":"+H12/$H$19*($G$36*1.15)","v":-1.8960623045266816},{"$f":"+L12/52","v":-3.6462736625513109E-2}]
["  General rate2",null,null,null,{"$f":"+rates4!D19","v":4069},{"$f":"+rates4!E19-F12","v":4372},{"$f":"+rates3!E21","v":303},{"$f":"+rates3!F21","v":3.4500000000000003E-2},null,{"$f":"+G13*1000/rates8!$F$30","v":12.236985582165502},null,13.349826429830719,0.25672743134289844]
["  River management rate3",null,null,null,{"$f":"+rates4!G19","v":1252},{"$f":"+rates4!H19","v":1368},{"$f":"+rates3!G21","v":116},{"$f":"+rates3!H21","v":1.32E-2},null,{"$f":"+G14*1000/rates8!$F$30","v":4.6847865595089049},null,5.1077596775004492,9.8226147644239412E-2]
["  Transport rate4",null,null,null,{"$f":"+rates4!J19","v":2848},{"$f":"+rates4!K19","v":4111},{"$f":"+rates3!I21","v":1263},{"$f":"+rates3!J21","v":0.14369999999999999},null,{"$f":"+G15*1000/rates8!$F$30","v":51.007632971204714},null,55.60492921642534,1.0693255618543334]
["  Stadium-purposes rate5",null,null,null,{"$f":"+rates4!M19","v":130},{"$f":"+rates4!N19","v":47},{"$f":"+rates3!K21","v":-83},{"$f":"+rates3!L21","v":-9.4000000000000004E-3},null,{"$f":"+G16*1000/rates8!$F$30","v":-3.3520455555106823},null,-3.637344012765471,-6.9948923322412898E-2]
["  WRS rate6",null,null,null,{"$f":"+rates4!P19","v":489},{"$f":"+rates4!Q19","v":491},{"$f":"+rates3!M21","v":2},{"$f":"+rates3!N21","v":2.0000000000000001E-4},null,{"$f":"+G17*1000/rates8!$F$30","v":8.0772182060498368E-2},null,7.7390298143946198E-2,1.4882749643066577E-3]
[]
["Total Region-wide rates7",null,null,null,{"$f":"SUM(E12:E18)","v":8788},{"$f":"SUM(F12:F18)","v":10346},{"$f":"SUM(G12:G18)","v":1558},{"$f":"SUM(H12:H18)","v":0.17730000000000001},null,{"$f":"+G19*1000/rates8!$F$30","v":62.921529825128225},null,{"$f":"SUM(L12:L18)","v":68.606499304608306},{"$f":"SUM(M12:M18)","v":1.3193557558578517}]
[]
["2 Overall the general rate has decreased over 2009/10 due to increased returns from investments and lower debt servicing costs"]
["3 The River management rates have increased due the continuing flood protection programme including the Convent Road and South Waitohu stopbank improvements in Kapiti which are progressing in 2011/12"]
["4 The Transport rate has increased due to funding the on-going rail upgrade projects and the increased expenditure associated with ensuring the rail network and rolling stock are appropriately managed and maintained after the upgrade is complete. Overall the transport rate is proposed to increase by $4.045 million."]
[]
[]
[null,"The Transport increase includes:",null,null,null,"$000s"]
[null,"  Debt servicing cost of the rail upgrade to date",null,null,null,{"$f":"+ratesWCC!F27","v":1844}]
[null,"  Regional Rail package",null,null,null,{"$f":"+ratesWCC!F28","v":2102}]
[null,"  Other transport changes",null,null,null,{"$f":"+ratesWCC!F29","v":772}]
[null,null,null,null,null,{"$f":"+ratesWCC!F30","v":4718}]
[]
[]
["Average Rates",null,{"$f":"+E4","v":"2016/17"},{"$f":"+F4","v":"2017/18"},{"$f":"+C33","v":"2016/17"},{"$f":"+D33","v":"2017/18"},{"$f":"+G5","v":"Change"},{"$f":"+H5","v":"Change"}]
[null,null,"Average Capital Value","Average Capital Value","Average Rates","Average Rates","per year\n excluding GST"]
[null,null,"$","$","$","$","$","%"]
["Residential property",null,{"$f":"+rates8!Q32","v":388240},{"$f":"+rates8!G32","v":389783.62483602972},{"$f":"+rates8!O32","v":323.52999999999997},{"$f":"+rates8!E32","v":383.18782548226807},{"$f":"+F36-E36","v":59.657825482268095},{"$f":"+G36/E36","v":0.18439657986050165}]
["Rural property",null,{"$f":"+rates8!Q33","v":595615},{"$f":"+rates8!G33","v":603436.0344209394},{"$f":"+rates8!O33","v":369.11},{"$f":"+rates8!E33","v":418.45403514986754},{"$f":"+F37-E37","v":49.344035149867523},{"$f":"+G37/E37","v":0.13368382094732606}]
["Business",null,{"$f":"+rates8!Q31","v":915954},{"$f":"+rates8!G31","v":913323.97408207343},{"$f":"+rates8!O31","v":826.98},{"$f":"+rates8!E31","v":1142.6007477655235},{"$f":"+F38-E38","v":315.62074776552345},{"$f":"+G38/E38","v":0.38165463223478613}]
[]
["Kapiti district has 10.4% of the equalised capital value of the region. (2010 10.3%)"]
[]
[]
["Rates increases vary between city and district councils because of differing capital values. Further, some of Greater Wellington’s work programmes impact differently across the region, especially flood protection and public transport."]
[]
[]
[]
["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 30 June 2017 to 30 June 2018."]
[]
[]
[]
[]
["2  The General rate funds: resource management; land management; Parks; Council costs; 50% of flood protection, and is reduced by investment management net income"]
["3  The River management rate is the 50% of flood protection costs directly incurred in the city or district council area"]
["4  The Transport rate includes directly attributable bus costs plus a share of the rest based on congestion and calculated using work travel statistics. The Wellington CBD businesses pick up the greatest portion of the transport rate"]
[]
["5  The Stadium rate is the rates to repay the $25 million advance to have the stadium built. This rate is forecast to finish in 2018/19"]
["6  The WRS rate is to cover Economic development in the region. Residents pay $14 + GST, Rural $28 + GST and businesses based on CV."]
["7  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes Bovine TB, Possum, South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes. These rates are additional to the umbers listed above."]
[]
[]
[{"$f":"+rates1!$A$50","v":"All figures on this page exclude GST"}]

{"sheet":"ratesMDC","index":14,"n_rows":61,"n_cols":13,"rows_kept":61,"cut":false,"hidden":true,"merged":[[57,0,58,7],[60,0,60,7],[46,0,50,7],[51,0,51,7],[52,0,52,7],[53,0,54,7],[55,0,55,7],[56,0,56,7],[8,11,8,12],[40,0,40,7],[21,0,21,7],[22,0,23,7],[42,0,43,6],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3]]}
[]
[]
["2017/18 Region Wide Average Rates"]
["MASTERTON DISTRICT",null,null,null,{"$f":"+rates2!F10","v":"2016/17"},{"$f":"+rates2!G10","v":"2017/18"}]
[null,null,null,null,"Budget","Plan","Change","Change",null,"Real Average"]
[null,null,null,null,"$000s","$000s","$000s","%  "]
["The overall rates movement for Greater Wellington Regional Council - GWRC",null,null,null,{"$f":"+rates1!F39","v":114375},{"$f":"+rates1!G39","v":120720},{"$f":"+rates1!H39","v":6345},{"$f":"+rates1!I39","v":5.5500000000000001E-2}]
[]
["The overall GWRC rates movement for Masterton District",null,null,null,{"$f":"+rates2!F18","v":2375},{"$f":"+rates2!G18","v":2846},{"$f":"+rates2!H18","v":471},{"$f":"+rates2!I18","v":0.1983},null,{"$f":"+G9*1000/rates8!$F$35","v":38.305139882888746},null,"inc GST"]
[null,null,null,null,null,null,null,null,null,null,null,"per year","per week"]
["Made up of:"]
["  ECV movements1",null,null,null,0,{"$f":"+G12","v":-229},{"$f":"+rates3!C22","v":-229},{"$f":"+rates3!D22","v":-9.64E-2},null,{"$f":"+G12*1000/rates8!$F$35","v":-18.623942745608328},null,{"$f":"+H12/$H$19*($G$36*1.15)","v":-33.232768900287319},{"$f":"+L12/52","v":-0.63909170962091}]
["  General rate2",null,null,null,{"$f":"+rates4!D20","v":1786},{"$f":"+rates4!E20-F12","v":1904},{"$f":"+rates3!E22","v":118},{"$f":"+rates3!F22","v":4.9700000000000001E-2},null,{"$f":"+G13*1000/rates8!$F$35","v":9.5966167859466491},null,17.133491850044397,0.32949022788546917]
["  River management rate3",null,null,null,{"$f":"+rates4!G20","v":0},{"$f":"+rates4!H20","v":0},{"$f":"+rates3!G22","v":0},{"$f":"+rates3!H22","v":0},null,{"$f":"+G14*1000/rates8!$F$35","v":0},null,0,0]
["  Transport rate4",null,null,null,{"$f":"+rates4!J20","v":290},{"$f":"+rates4!K20","v":909},{"$f":"+rates3!I22","v":619},{"$f":"+rates3!J22","v":0.2606},null,{"$f":"+G15*1000/rates8!$F$35","v":50.341574495770985},null,89.838792276087915,1.7276690822324599]
["  Stadium-purposes rate5",null,null,null,{"$f":"+rates4!M20","v":54},{"$f":"+rates4!N20","v":20},{"$f":"+rates3!K22","v":-34},{"$f":"+rates3!L22","v":-1.43E-2},null,{"$f":"+G16*1000/rates8!$F$35","v":-2.7651268705270007},null,-4.9297572123870195,-9.4803023315134988E-2]
["  WRS rate6",null,null,null,{"$f":"+rates4!P20","v":245},{"$f":"+rates4!Q20","v":242},{"$f":"+rates3!M22","v":-3},{"$f":"+rates3!N22","v":-1.2999999999999999E-3},null,{"$f":"+G17*1000/rates8!$F$35","v":-0.24398178269355889},null,-0.44815974658063812,-8.618456665012271E-3]
[]
["Total Region-wide rates7",null,null,null,{"$f":"SUM(E12:E18)","v":2375},{"$f":"SUM(F12:F18)","v":2846},{"$f":"SUM(G12:G18)","v":471},{"$f":"SUM(H12:H18)","v":0.1983},null,{"$f":"+G19*1000/rates8!$F$35","v":38.305139882888746},null,{"$f":"SUM(L12:L18)","v":68.361598266877337},{"$f":"SUM(M12:M18)","v":1.3146461205168718}]
[]
["2 Overall the general rate has decreased over 2009/10 due to increased returns from investments and lower debt servicing costs"]
["3 The River management rates has decreased due to lower debt servicing costs of completed projects"]
["4 The Transport rate has increased due to funding the on-going rail upgrade projects and the increased expenditure associated with ensuring the rail network and rolling stock are appropriately managed and maintained after the upgrade is complete. Overall the transport rate is proposed to increase by $4.045 million."]
[]
[]
[null,"The Transport increase includes:",null,null,null,"$000s"]
[null,"  Debt servicing cost of the rail upgrade to date",null,null,null,{"$f":"+ratesWCC!F27","v":1844}]
[null,"  Regional Rail package",null,null,null,{"$f":"+ratesWCC!F28","v":2102}]
[null,"  Other transport changes",null,null,null,{"$f":"+ratesWCC!F29","v":772}]
[null,null,null,null,null,{"$f":"+ratesWCC!F30","v":4718}]
[]
[]
["Average Rates",null,{"$f":"+E4","v":"2016/17"},{"$f":"+F4","v":"2017/18"},{"$f":"+C33","v":"2016/17"},{"$f":"+D33","v":"2017/18"},{"$f":"+G5","v":"Change"},{"$f":"+H5","v":"Change"}]
[null,null,"Average Capital Value","Average Capital Value","Average Rates","Average Rates","per year\n excluding GST"]
[null,null,"$","$","$","$","$","%"]
["Residential property",null,{"$f":"+rates8!Q37","v":251063},{"$f":"+rates8!G37","v":251835.81994389187},{"$f":"+rates8!O37","v":138.38},{"$f":"+rates8!E37","v":197.82486805815421},{"$f":"+F36-E36","v":59.444868058154213},{"$f":"+G36/E36","v":0.42957702022079935}]
["Rural property",null,{"$f":"+rates8!Q38","v":601555},{"$f":"+rates8!G38","v":605927.1494370522},{"$f":"+rates8!O38","v":278.3},{"$f":"+rates8!E38","v":370.53514506418526},{"$f":"+F37-E37","v":92.235145064185247},{"$f":"+G37/E37","v":0.33142344615230057}]
["Business",null,{"$f":"+rates8!Q36","v":695568},{"$f":"+rates8!G36","v":698074.358974359},{"$f":"+rates8!O36","v":419.62},{"$f":"+rates8!E36","v":775.04409963840806},{"$f":"+F38-E38","v":355.42409963840805},{"$f":"+G38/E38","v":0.84701420246510661}]
[]
["Masterton district has 4.6% of the equalised capital value of the region. (2010 4.8%) As this is a decrease Masterton recevies a smaller share of the general rates"]
[]
[]
["Rates increases vary between city and district councils because of differing capital values. Further, some of Greater Wellington’s work programmes impact differently across the region, especially flood protection and public transport."]
[]
[]
[]
["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 30 June 2017 to 30 June 2018."]
[]
[]
[]
[]
["2  The General rate funds: resource management; land management; Parks; Council costs; 50% of flood protection, and is reduced by investment management net income"]
["3  The River management rate is the 50% of flood protection costs directly incurred in the city or district council area"]
["4  The Transport rate includes directly attributable bus costs plus a share of the rest based on congestion and calculated using work travel statistics. The Wellington CBD businesses pick up the greatest portion of the transport rate"]
[]
["5  The Stadium rate is the rates to repay the $25 million advance to have the stadium built. This rate is forecast to finish in 2018/19"]
["6  The WRS rate is to cover Economic development in the region. Residents pay $14 + GST, Rural $28 + GST and businesses based on CV."]
["7  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes Bovine TB, Possum, South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes. These rates are additional to the umbers listed above."]
[]
[]
[{"$f":"+rates1!$A$50","v":"All figures on this page exclude GST"}]

{"sheet":"ratesCDC","index":15,"n_rows":65,"n_cols":13,"rows_kept":65,"cut":false,"hidden":true,"merged":[[55,0,55,7],[56,0,56,7],[64,0,64,7],[60,0,60,7],[61,0,62,7],[57,0,58,7],[59,0,59,7],[8,11,8,12],[50,0,54,7],[21,0,21,7],[22,0,23,7],[45,0,46,6],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[42,7,43,7],[42,0,43,6]]}
[]
[]
["2017/18 Region Wide Average Rates"]
["CARTERTON DISTRICT",null,null,null,{"$f":"+rates2!F10","v":"2016/17"},{"$f":"+rates2!G10","v":"2017/18"}]
[null,null,null,null,"Budget","Plan","Change","Change"]
[null,null,null,null,"$000s","$000s","$000s","%  "]
["The overall rates movement for Greater Wellington Regional Council - GWRC",null,null,null,{"$f":"+rates1!F39","v":114375},{"$f":"+rates1!G39","v":120720},{"$f":"+rates1!H39","v":6345},{"$f":"+rates1!I39","v":5.5500000000000001E-2}]
[]
["The overall GWRC rates movement for Carterton District",null,null,null,{"$f":"+rates2!F19","v":1154},{"$f":"+rates2!G19","v":1229},{"$f":"+rates2!H19","v":75},{"$f":"+rates2!I19","v":6.5000000000000002E-2},null,{"$f":"+G9*1000/rates8!$F$40","v":16.443762332821748},null,"inc GST"]
[null,null,null,null,null,null,null,null,null,null,null,"per year","per week"]
["Made up of:"]
["  ECV movements1",null,null,null,0,{"$f":"+G12","v":-120},{"$f":"+rates3!C23","v":-120},{"$f":"+rates3!D23","v":-0.104},null,{"$f":"+G12*1000/rates8!$F$40","v":-26.3100197325148},null,{"$f":"+H12/$H$19*($G$36*1.15)","v":-73.948797594428356},{"$f":"+L12/52","v":-1.4220922614313145}]
["  General rate2",null,null,null,{"$f":"+rates4!D21","v":839},{"$f":"+rates4!E21-F12","v":894},{"$f":"+rates3!E23","v":55},{"$f":"+rates3!F23","v":4.7699999999999999E-2},null,{"$f":"+G13*1000/rates8!$F$40","v":12.058759044069284},null,33.916900435136853,0.65224808529109335]
["  River management rate3",null,null,null,{"$f":"+rates4!G21","v":23},{"$f":"+rates4!H21","v":23},{"$f":"+rates3!G23","v":-1},{"$f":"+rates3!H23","v":-8.9999999999999998E-4},null,{"$f":"+G14*1000/rates8!$F$40","v":-0.21925016443762332},null,-0.63994151764409157,-1.230656764700176E-2]
["  Transport rate4",null,null,null,{"$f":"+rates4!J21","v":186},{"$f":"+rates4!K21","v":334},{"$f":"+rates3!I23","v":148},{"$f":"+rates3!J23","v":0.12820000000000001},null,{"$f":"+G15*1000/rates8!$F$40","v":32.449024336768254},null,91.15611395774728,1.7530021914951399]
["  Stadium-purposes rate5",null,null,null,{"$f":"+rates4!M21","v":19},{"$f":"+rates4!N21","v":7},{"$f":"+rates3!K23","v":-12},{"$f":"+rates3!L23","v":-1.04E-2},null,{"$f":"+G16*1000/rates8!$F$40","v":-2.6310019732514798},null,-7.3948797594428362,-0.14220922614313147]
["  WRS rate6",null,null,null,{"$f":"+rates4!P21","v":87},{"$f":"+rates4!Q21","v":91},{"$f":"+rates3!M23","v":4},{"$f":"+rates3!N23","v":3.5000000000000001E-3},null,{"$f":"+G17*1000/rates8!$F$40","v":0.8770006577504933},null,2.4886614575048007,4.785887418278463E-2]
[]
["Total Region-wide rates7",null,null,null,{"$f":"SUM(E12:E18)","v":1154},{"$f":"SUM(F12:F18)","v":1229},{"$f":"SUM(G12:G18)","v":74},{"$f":"SUM(H12:H18)","v":6.4100000000000004E-2},null,{"$f":"+G19*1000/rates8!$F$40","v":16.224512168384127},null,{"$f":"SUM(L12:L18)","v":45.578056978873647},{"$f":"SUM(M12:M18)","v":0.87650109574757018}]
[]
["2 Overall the general rate has decreased over 2009/10 due to increased returns from investments and lower debt servicing costs"]
["3 The River management rates has decreased due to lower debt servicing costs of completed projects"]
["4 The Transport rate has increased due to funding the on-going rail upgrade projects and the increased expenditure associated with ensuring the rail network and rolling stock are appropriately managed and maintained after the upgrade is complete. Overall the transport rate is proposed to increase by $4.045 million."]
[]
[]
[null,"The Transport increase includes:",null,null,null,"$000s"]
[null,"  Debt servicing cost of the rail upgrade to date",null,null,null,{"$f":"+ratesWCC!F27","v":1844}]
[null,"  Regional Rail package",null,null,null,{"$f":"+ratesWCC!F28","v":2102}]
[null,"  Other transport changes",null,null,null,{"$f":"+ratesWCC!F29","v":772}]
[null,null,null,null,null,{"$f":"+ratesWCC!F30","v":4718}]
[]
[]
["Average Rates",null,{"$f":"+E4","v":"2016/17"},{"$f":"+F4","v":"2017/18"},{"$f":"+C33","v":"2016/17"},{"$f":"+D33","v":"2017/18"},{"$f":"+G5","v":"Change"},{"$f":"+H5","v":"Change"}]
[null,null,"Average Capital Value","Average Capital Value","Average Rates","Average Rates","per year\n excluding GST"]
[null,null,"$","$","$","$","$","%"]
["Residential property",null,{"$f":"+rates8!Q42","v":257835},{"$f":"+rates8!G42","v":264354.71944323619},{"$f":"+rates8!O42","v":166.69},{"$f":"+rates8!E42","v":206.32309302510751},{"$f":"+F36-E36","v":39.633093025107513},{"$f":"+G36/E36","v":0.23776527101270331}]
["Rural property",null,{"$f":"+rates8!Q43","v":724218},{"$f":"+rates8!G43","v":730218.06578301429},{"$f":"+rates8!O43","v":357.89},{"$f":"+rates8!E43","v":439.69010172017317},{"$f":"+F37-E37","v":81.800101720173188},{"$f":"+G37/E37","v":0.22856213283459495}]
["Business",null,{"$f":"+rates8!Q41","v":452791},{"$f":"+rates8!G41","v":413535.55555555556},{"$f":"+rates8!O41","v":318.3},{"$f":"+rates8!E41","v":457.74963332129613},{"$f":"+F38-E38","v":139.44963332129612},{"$f":"+G38/E38","v":0.43810755049103395}]
[]
["Carterton district has 1.9% of the equalised capital value of the region. (2010 1.9%)"]
[]
[]
["In Carterton the business values have remained steady whilst residential values have decreased. This results in a small increase for Carterton businesses and small reduction for residential ratepayers"]
[]
[]
["Rates increases vary between city and district councils because of differing capital values. Further, some of Greater Wellington’s work programmes impact differently across the region, especially flood protection and public transport."]
[]
[]
[]
[]
["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 30 June 2017 to 30 June 2018."]
[]
[]
[]
[]
["2  The General rate funds: resource management; land management; Parks; Council costs; 50% of flood protection, and is reduced by investment management net income"]
["3  The River management rate is the 50% of flood protection costs directly incurred in the city or district council area"]
["4  The Transport rate includes directly attributable bus costs plus a share of the rest based on congestion and calculated using work travel statistics. The Wellington CBD businesses pick up the greatest portion of the transport rate"]
[]
["5  The Stadium rate is the rates to repay the $25 million advance to have the stadium built. This rate is forecast to finish in 2018/19"]
["6  The WRS rate is to cover Economic development in the region. Residents pay $14 + GST, Rural $28 + GST and businesses based on CV."]
["7  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes Bovine TB, Possum, South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes. These rates are additional to the umbers listed above."]
[]
[]
[{"$f":"+rates1!$A$50","v":"All figures on this page exclude GST"}]

{"sheet":"ratesSWDC","index":16,"n_rows":65,"n_cols":13,"rows_kept":65,"cut":false,"hidden":true,"merged":[[61,0,62,7],[64,0,64,7],[50,0,54,7],[55,0,55,7],[56,0,56,7],[57,0,58,7],[59,0,59,7],[60,0,60,7],[8,11,8,12],[21,0,21,7],[22,0,23,7],[45,0,46,6],[25,1,25,3],[26,1,26,3],[27,1,27,3],[28,1,28,3],[42,0,43,6],[42,7,43,7]]}
[]
[]
["2017/18 Region Wide Average Rates"]
["SOUTH WAIRARAPA DISTRICT",null,null,null,{"$f":"+rates2!F10","v":"2016/17"},{"$f":"+rates2!G10","v":"2017/18"}]
[null,null,null,null,"Budget","Plan","Change","Change"]
[null,null,null,null,"$000s","$000s","$000s","%  "]
["The overall rates movement for Greater Wellington Regional Council - GWRC",null,null,null,{"$f":"+rates1!F39","v":114375},{"$f":"+rates1!G39","v":120720},{"$f":"+rates1!H39","v":6345},{"$f":"+rates1!I39","v":5.5500000000000001E-2}]
[]
["The overall GWRC rates movement for South Wairarapa District",null,null,null,{"$f":"+rates2!F20","v":1903},{"$f":"+rates2!G20","v":1929},{"$f":"+rates2!H20","v":26},{"$f":"+rates2!I20","v":1.37E-2},null,{"$f":"+G9*1000/rates8!$F$45","v":3.9405880569869658},null,"inc GST"]
[null,null,null,null,null,null,null,null,null,null,null,"per year","per week"]
["Made up of:"]
["  ECV movements1",null,null,null,0,{"$f":"+G12","v":-202},{"$f":"+rates3!C24","v":-202},{"$f":"+rates3!D24","v":-0.1061},null,{"$f":"+G12*1000/rates8!$F$45","v":-30.615337981206427},null,{"$f":"+H12/$H$19*($G$36*1.15)","v":-235.58270722255392},{"$f":"+L12/52","v":-4.5304366773568061}]
["  General rate2",null,null,null,{"$f":"+rates4!D22","v":1360},{"$f":"+rates4!E22-F12","v":1447},{"$f":"+rates3!E24","v":87},{"$f":"+rates3!F24","v":4.5699999999999998E-2},null,{"$f":"+G13*1000/rates8!$F$45","v":13.185813882994847},null,101.47153364816884,1.95137564708017]
["  River management rate3",null,null,null,{"$f":"+rates4!G22","v":0},{"$f":"+rates4!H22","v":0},{"$f":"+rates3!G24","v":0},{"$f":"+rates3!H24","v":0},null,{"$f":"+G14*1000/rates8!$F$45","v":0},null,0,0]
["  Transport rate4",null,null,null,{"$f":"+rates4!J22","v":376},{"$f":"+rates4!K22","v":535},{"$f":"+rates3!I24","v":159},{"$f":"+rates3!J24","v":8.3599999999999994E-2},null,{"$f":"+G15*1000/rates8!$F$45","v":24.098211579266444},null,185.62407468242702,3.5696937438928273]
["  Stadium-purposes rate5",null,null,null,{"$f":"+rates4!M22","v":29},{"$f":"+rates4!N22","v":11},{"$f":"+rates3!K24","v":-18},{"$f":"+rates3!L24","v":-9.4999999999999998E-3},null,{"$f":"+G16*1000/rates8!$F$45","v":-2.7280994240678993},null,-21.093644850275798,-0.40564701635145767]
["  WRS rate6",null,null,null,{"$f":"+rates4!P22","v":138},{"$f":"+rates4!Q22","v":138},{"$f":"+rates3!M24","v":0},{"$f":"+rates3!N24","v":0},null,{"$f":"+G17*1000/rates8!$F$45","v":0},null,0,0]
[]
["Total Region-wide rates7",null,null,null,{"$f":"SUM(E12:E18)","v":1903},{"$f":"SUM(F12:F18)","v":1929},{"$f":"SUM(G12:G18)","v":26},{"$f":"SUM(H12:H18)","v":1.3699999999999992E-2},null,{"$f":"+G19*1000/rates8!$F$45","v":3.9405880569869658},null,{"$f":"SUM(L12:L18)","v":30.419256257766147},{"$f":"SUM(M12:M18)","v":0.5849856972647336}]
[]
["2 Overall the general rate has decreased over 2009/10 due to increased returns from investments and lower debt servicing costs"]
["3 The River management rates has decreased due to lower debt servicing costs of completed projects"]
["4 The Transport rate has increased due to funding the on-going rail upgrade projects and the increased expenditure associated with ensuring the rail network and rolling stock are appropriately managed and maintained after the upgrade is complete. Overall "]
[]
[]
[null,"The Transport increase includes:",null,null,null,"$000s"]
[null,"  Debt servicing cost of the rail upgrade to date",null,null,null,{"$f":"+ratesWCC!F27","v":1844}]
[null,"  Regional Rail package",null,null,null,{"$f":"+ratesWCC!F28","v":2102}]
[null,"  Other transport changes",null,null,null,{"$f":"+ratesWCC!F29","v":772}]
[null,null,null,null,null,{"$f":"+ratesWCC!F30","v":4718}]
[]
[]
["Average Rates",null,{"$f":"+E4","v":"2016/17"},{"$f":"+F4","v":"2017/18"},{"$f":"+C33","v":"2016/17"},{"$f":"+D33","v":"2017/18"},{"$f":"+G5","v":"Change"},{"$f":"+H5","v":"Change"}]
[null,null,"Average Capital Value","Average Capital Value","Average Rates","Average Rates","per year\n excluding GST"]
[null,null,"$","$","$","$","$","%"]
["Residential property",null,{"$f":"+rates8!Q47","v":276988},{"$f":"+rates8!G47","v":282112.83698760724},{"$f":"+rates8!O47","v":187.9},{"$f":"+rates8!E47","v":214.35152718066621},{"$f":"+F36-E36","v":26.451527180666204},{"$f":"+G36/E36","v":0.14077449271243322}]
["Rural property",null,{"$f":"+rates8!Q48","v":804372},{"$f":"+rates8!G48","v":807367.72857597959},{"$f":"+rates8!O48","v":388.39},{"$f":"+rates8!E48","v":471.14787904624842},{"$f":"+F37-E37","v":82.757879046248433},{"$f":"+G37/E37","v":0.21307932502445592}]
["Business",null,{"$f":"+rates8!Q46","v":586621},{"$f":"+rates8!G46","v":610319.87820512825},{"$f":"+rates8!O46","v":432.17},{"$f":"+rates8!E46","v":659.08203802608125},{"$f":"+F38-E38","v":226.91203802608123},{"$f":"+G38/E38","v":0.52505272931041314}]
[]
["South Wairarapa district has 3.3% of the equalised capital value of the region. (2010 3.3%)"]
[]
[]
["In South Wairarapa the Residential and Business values have had a slight increase whilst the rural values have slightly decreased. This results in a small increase for South Wairarapa residential and business ratepayers and small reduction for rural ratepayers"]
[]
[]
["Rates increases vary between city and district councils because of differing capital values. Further, some of Greater Wellington’s work programmes impact differently across the region, especially flood protection and public transport."]
[]
[]
[]
[]
["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 30 June 2017 to 30 June 2018."]
[]
[]
[]
[]
["2  The General rate funds: resource management; land management; Parks; Council costs; 50% of flood protection, and is reduced by investment management net income"]
["3  The River management rate is the 50% of flood protection costs directly incurred in the city or district council area"]
["4  The Transport rate includes directly attributable bus costs plus a share of the rest based on congestion and calculated using work travel statistics. The Wellington CBD businesses pick up the greatest portion of the transport rate"]
[]
["5  The Stadium rate is the rates to repay the $25 million advance to have the stadium built. This rate is forecast to finish in 2018/19"]
["6  The WRS rate is to cover Economic development in the region. Residents pay $14 + GST, Rural $28 + GST and businesses based on CV."]
["7  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes Bovine TB, Possum, South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes. These rates are additional to the umbers listed above."]
[]
[]
[{"$f":"+rates1!$A$50","v":"All figures on this page exclude GST"}]

{"sheet":"rates8","index":17,"n_rows":59,"n_cols":28,"rows_kept":59,"cut":false,"hidden":true,"merged":[[4,16,5,16],[4,5,5,5],[4,6,5,6],[4,15,5,15]]}
[]
[null,null,null,null,null,null,null,null,null,null,"Paste Values from last years final file"]
["RATES AND LEVIES - What's happening to your property"]
[null,{"$f":"+ratesWCC!F4","v":"2017/18"},null,null,null,null,null,null,null,null,null,{"$f":"+Instructions!E11","v":"2016/17"}]
[null,null,"Total",null,null,"No. of Assessments","Average Capital Value",null,null,null,null,null,"Total",null,null,"No. of Assessments","Average Capital Value"]
[null,"Cents / Dollar","District-wide Rates","Rates per $100K","Average Rates",null,null,"contingues ",null,null,null,"Cents / Dollar","District-wide Rates","Rates per $100K","Average Rates"]
[null,null,"Check",null,null,null,null,null,null,null,null,null,"Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates Increase GST excl","Rates Increase / -Decrease %","Cents per Dollar Increase / -Decrease","Cents per Dollar Increase / -Decrease %"]
["Wellington City",null,{"$f":"+'Summary proposed'!E9","v":66378243.074655943},null,null,{"$f":"+NRV!E9","v":76971},null,null,null,null,"Wellington City",null,59010378,null,null,76485,null,null,{"$f":"+M9/M51","v":0.52514895165909825},null,null,null,null,"Wellington City",1988299.9161324054,7.8670585724021747E-2,3.9621700852145933E-3,7.0620033445485661E-2]
["CBD Business",{"$f":"+'Summary proposed'!D10","v":0.38179317495507925},{"$f":"+'Summary proposed'!E10","v":29986767.094901964},{"$f":"+'Summary proposed'!G10","v":381.79317495507922},{"$f":"+'Summary proposed'!H10","v":8817.0441325792308},{"$f":"+NRV!E10","v":3401},{"$f":"+NRV!F10","v":2309377.094972067},{"$f":"+E10*F10-C10","v":0},{"$f":"+C10/M10-1","v":9.7861092634976554E-2},null,"CBD Business",0.35877999999999999,27313808,358.78,7935.45,3442,2211759,0,null,null,null,null,null,"CBD Business",1564381.4945916831,0.10168508979965329,1.7163183392019749E-2,8.207897017904664E-2]
["Business",{"$f":"+'Summary proposed'!D11","v":0.1115137748015893},{"$f":"+'Summary proposed'!E11","v":4259553.4347275468},{"$f":"+'Summary proposed'!G11","v":111.51377480158929},{"$f":"+'Summary proposed'!H11","v":2233.6410250275549},{"$f":"+NRV!E11","v":1907},{"$f":"+NRV!F11","v":2003018.0388044049},{"$f":"+E11*F11-C11","v":0},{"$f":"+C11/M11-1","v":0.34749045814339574},null,"Business",8.3419999999999994E-2,3161101,83.42,1642.98,1924,1969522,0,null,null,null,null,null,"Urban",422892.01849670336,4.292160700790304E-2,9.8231605651718373E-4,3.707557414308614E-2]
["Residential",{"$f":"+'Summary proposed'!D12","v":7.8953000585578081E-2},{"$f":"+'Summary proposed'!E12","v":31836532.336723741},{"$f":"+'Summary proposed'!G12","v":78.953000585578081},{"$f":"+'Summary proposed'!H12+14","v":449.10398421086126},{"$f":"+NRV!E12","v":70889},{"$f":"+NRV!F12","v":551092.39798840438},{"$f":"+E12*F12-C12","v":0},{"$f":"+C12/M12-1","v":0.12734737808206287},null,"Residential",7.0499999999999993E-2,28240215,70.5,401.57,70325,549713,0,null,{"$f":"+O12+14","v":415.57},null,null,null,"Urban",422892.01849670336,4.292160700790304E-2,9.8231605651718373E-4,3.707557414308614E-2]
["Rural",{"$f":"+'Summary proposed'!D13","v":4.7291491061420138E-2},{"$f":"+'Summary proposed'!E13","v":295390.20830268384},{"$f":"+'Summary proposed'!G13","v":47.291491061420139},{"$f":"+'Summary proposed'!H13+28","v":381.64109599829959},{"$f":"+NRV!E13","v":774},{"$f":"+NRV!F13","v":747790.1162790698},{"$f":"+E13*F13-C13","v":0},{"$f":"+C13/M13-1","v":4.5793738525623517E-4},null,"Rural",4.718E-2,295255,47.18,371.86,794,728871,0,null,{"$f":"+O13+28","v":399.86},null,null,null,"Rural",1026.4030440178249,2.8114233059485461E-2,2.6714811887839328E-4,3.6778010139382866E-2]
[]
["Lower Hutt City ",null,{"$f":"+'Summary proposed'!E15","v":21001090.061348002},null,null,{"$f":"+NRV!E15","v":39049},null,null,null,null,"Lower Hutt City ",null,22082817,null,null,38911,null,null,null,null,null,null,null,"Lower Hutt City ",812461.13425125182,0.11337144986863823,7.4354907392722366E-3,0.18591986258741314]
["Business",{"$f":"+'Summary proposed'!D16","v":0.11897874390105373},{"$f":"+'Summary proposed'!E16","v":4517451.576531793},{"$f":"+'Summary proposed'!G16","v":118.97874390105373},{"$f":"+'Summary proposed'!H16","v":1916.6107664538788},{"$f":"+NRV!E16","v":2357},{"$f":"+NRV!F16","v":1610885.0233347476},{"$f":"+E16*F16-C16","v":0},null,null,"Business",0.13550000000000001,4493194,135.5,1916.89,2344,1414644,0,null,null,null,null,null,"Urban",806490.41341841035,0.11299284823325073,7.5650121616706451E-3,0.18709247577717592]
["Residential",{"$f":"+'Summary proposed'!D17","v":9.2360274369828313E-2},{"$f":"+'Summary proposed'!E17","v":16257977.588113511},{"$f":"+'Summary proposed'!G17","v":92.360274369828318},{"$f":"+'Summary proposed'!H17+14","v":449.13893122240518},{"$f":"+NRV!E17","v":36202},{"$f":"+NRV!F17","v":471132.13358377991},{"$f":"+E17*F17-C17","v":1750.0000000018626},null,null,"Residential",0.12348000000000001,17363657,123.48,481.33,36078,378461,1750,null,{"$f":"+O17+14","v":495.33},null,null,null,"Urban",806490.41341841035,0.11299284823325073,7.5650121616706451E-3,0.18709247577717592]
["Rural",{"$f":"+'Summary proposed'!D18","v":6.6639698372122441E-2},{"$f":"+'Summary proposed'!E18","v":225660.8967026982},{"$f":"+'Summary proposed'!G18","v":66.639698372122439},{"$f":"+'Summary proposed'!H18+28","v":460.53244225040459},{"$f":"+NRV!E18","v":490},{"$f":"+NRV!F18","v":649061.22448979598},{"$f":"+E18*F18-C18","v":0},null,null,"Rural",7.6490000000000002E-2,225966,76.489999999999995,462.1,489,567557,0,null,{"$f":"+O18+28","v":490.1},null,null,null,"Rural",5970.7208328412999,0.20710479926123226,1.9653364603926197E-3,0.18202433856801328]
[]
["Upper Hutt City",null,{"$f":"+'Summary proposed'!E20","v":6672554.2313112738},null,null,{"$f":"+NRV!E20","v":16570},null,null,null,null,"Upper Hutt City",null,7860431,null,null,16473,null,null,null,null,null,null,null,"Upper Hutt City",343783.64014877193,0.12775115492082945,6.8049480360997949E-3,0.16444080137724351]
["Business",{"$f":"+'Summary proposed'!D21","v":0.10520730646793514},{"$f":"+'Summary proposed'!E21","v":1231517.2767737233},{"$f":"+'Summary proposed'!G21","v":105.20730646793514},{"$f":"+'Summary proposed'!H21","v":1705.7025994095891},{"$f":"+NRV!E21","v":722},{"$f":"+NRV!F21","v":1621277.7008310249},{"$f":"+E21*F21-C21","v":0},null,null,"Business",0.12659000000000001,1348212,126.59,1880.35,717,1485365,0,null,null,null,null,null,"Urban",330340.97173227184,0.12637865372836532,7.5212479014920633E-3,0.16843218015651279]
["Residential",{"$f":"+'Summary proposed'!D22","v":7.910704642632968E-2},{"$f":"+'Summary proposed'!E22","v":4983898.5014813812},{"$f":"+'Summary proposed'!G22","v":79.107046426329674},{"$f":"+'Summary proposed'!H22+14","v":341.28091628878263},{"$f":"+NRV!E22","v":14604},{"$f":"+NRV!F22","v":413719.04409750755},{"$f":"+E22*F22-C22","v":168},null,null,"Residential",0.11634,6021664,116.34,413.37,14568,343289,266,null,{"$f":"+O22+14","v":427.37},null,null,null,"Urban",330340.97173227184,0.12637865372836532,7.5212479014920633E-3,0.16843218015651279]
["Rural",{"$f":"+'Summary proposed'!D23","v":5.3037051503527916E-2},{"$f":"+'Summary proposed'!E23","v":457138.45305616898},{"$f":"+'Summary proposed'!G23","v":53.03705150352792},{"$f":"+'Summary proposed'!H23+28","v":368.96017126701685},{"$f":"+NRV!E23","v":1244},{"$f":"+NRV!F23","v":642871.655948553},{"$f":"+E23*F23-C23","v":1848},null,null,"Rural",6.4409999999999995E-2,490554,64.41,414.46,1188,599978,1820,null,{"$f":"+O23+28","v":442.46},null,null,null,"Rural",13442.668416500266,0.17425680338864358,1.9472475336358413E-3,0.16388675867222721]
[]
["Porirua City ",null,{"$f":"+'Summary proposed'!E25","v":6855195.6754206149},null,null,{"$f":"+NRV!E25","v":18514},null,null,null,null,"Porirua City ",null,9192730,null,null,18335,null,null,null,null,null,null,null,"Porirua City ",449962.47311670519,0.11674723035068335,5.41488505249655E-3,0.11146150808579554]
["Business",{"$f":"+'Summary proposed'!D26","v":9.0627302728998882E-2},{"$f":"+'Summary proposed'!E26","v":992132.88075892872},{"$f":"+'Summary proposed'!G26","v":90.62730272899887},{"$f":"+'Summary proposed'!H26","v":1246.3980914056892},{"$f":"+NRV!E26","v":796},{"$f":"+NRV!F26","v":1375300.8793969848},{"$f":"+E26*F26-C26","v":0},null,null,"Business",0.12346,1176674,123.46,1481.96,794,1200392,0,null,null,null,null,null,"Urban Ward",439955.57148569403,0.11652905770321387,5.7643677866322726E-3,0.11227927475408184]
["Residential",{"$f":"+'Summary proposed'!D27","v":6.4373132587074181E-2},{"$f":"+'Summary proposed'!E27","v":5614028.4147163574},{"$f":"+'Summary proposed'!G27","v":64.373132587074181},{"$f":"+'Summary proposed'!H27+14","v":328.19060064985138},{"$f":"+NRV!E27","v":17106},{"$f":"+NRV!F27","v":488077.22728867066},{"$f":"+E27*F27-C27","v":0},null,null,"Residential",0.11171,7699321,111.71,454.59,16937,394401,0,null,{"$f":"+O27+14","v":468.59},null,null,null,"Urban Ward",439955.57148569403,0.11652905770321387,5.7643677866322726E-3,0.11227927475408184]
["Rural",{"$f":"+'Summary proposed'!D28","v":3.8597831989292494E-2},{"$f":"+'Summary proposed'!E28","v":249034.37994532858},{"$f":"+'Summary proposed'!G28","v":38.597831989292494},{"$f":"+'Summary proposed'!H28+28","v":406.91892147929502},{"$f":"+NRV!E28","v":612},{"$f":"+NRV!F28","v":981710.37581699342},{"$f":"+E28*F28-C28","v":0},null,null,"Rural",5.6809999999999999E-2,316735,56.81,524.4,604,873720,0,null,{"$f":"+O28+28","v":552.4},null,null,null,"Rural Ward",10006.901631011482,0.1272191880118243,1.4766270957544056E-3,0.10879253780518355]
[]
["Kapiti Coast District",null,{"$f":"+'Summary proposed'!E30","v":10632965.754580818},null,null,{"$f":"+NRV!E30","v":24761},null,null,null,null,"Kapiti Coast District",null,8787114,null,null,24639,null,null,null,null,null,null,null,"Kapiti Coast District",376006.04282548535,0.20718673507680885,3.506058568592197E-3,0.19907902842154757]
["Urban - Commerical",{"$f":"+'Summary proposed'!D31","v":0.12510355363373465},{"$f":"+'Summary proposed'!E31","v":1587072.4386463121},{"$f":"+'Summary proposed'!G31","v":125.10355363373465},{"$f":"+'Summary proposed'!H31","v":1142.6007477655235},{"$f":"+NRV!E31","v":1389},{"$f":"+NRV!F31","v":913323.97408207343},{"$f":"+E31*F31-C31","v":0},null,null,"Urban - Commerical",9.0289999999999995E-2,1146190,90.29,826.98,1386,915954,0,null,null,null,null,null,"Urban Ward",357194.84705944639,0.20779203858066975,4.0111443555046998E-3,0.20090424778837893]
["Urban - Residential",{"$f":"+'Summary proposed'!D32","v":9.4716094252952354E-2},{"$f":"+'Summary proposed'!E32","v":7883585.0119015248},{"$f":"+'Summary proposed'!G32","v":94.71609425295236},{"$f":"+'Summary proposed'!H32+14","v":383.18782548226807},{"$f":"+NRV!E32","v":20583},{"$f":"+NRV!F32","v":389783.62483602972},{"$f":"+E32*F32-C32","v":3569.9999999990687},null,null,"Urban - Residential",7.9729999999999995E-2,6617313,79.73,323.52999999999997,20466,388240,4088,null,{"$f":"+O32+14","v":337.53},null,null,null,"Urban Ward",357194.84705944639,0.20779203858066975,4.0111443555046998E-3,0.20090424778837893]
["Rural",{"$f":"+'Summary proposed'!D33","v":6.4705124135410547E-2},{"$f":"+'Summary proposed'!E33","v":1162308.3040329807},{"$f":"+'Summary proposed'!G33","v":64.705124135410543},{"$f":"+'Summary proposed'!H33+28","v":418.45403514986754},{"$f":"+NRV!E33","v":2789},{"$f":"+NRV!F33","v":603436.0344209394},{"$f":"+E33*F33-C33","v":4759.9999999997672},null,null,"Rural",5.7270000000000001E-2,1023611,57.27,369.11,2787,595615,5096,null,{"$f":"+O33+28","v":397.11},null,null,null,"Rural Ward",18811.195766039571,0.19632714535262252,1.0298405149165293E-3,0.18217173182566845]
[null,null,null,null,null,null,null,null,null,"Wai Average"]
["Masterton District",null,{"$f":"+'Summary proposed'!E35","v":3408862.0406254521},null,null,{"$f":"+NRV!E35","v":12296},null,null,null,null,"Masterton District",null,2375020,null,null,12222,null,null,null,null,null,null,null,"Masterton District",25994.266143641085,0.11786806173211173,4.9120245341303329E-4,0.10898009635688106]
["Urban - Commercial",{"$f":"+'Summary proposed'!D36","v":0.1110260088591617},{"$f":"+'Summary proposed'!E36","v":423174.0784025708},{"$f":"+'Summary proposed'!G36","v":111.02600885916171},{"$f":"+'Summary proposed'!H36","v":775.04409963840806},{"$f":"+NRV!E36","v":546},{"$f":"+NRV!F36","v":698074.358974359},{"$f":"+E36*F36-C36","v":0},null,null,"Urban - Commercial",6.0330000000000002E-2,228693,60.33,419.62,545,695568,0,null,null,null,null,null,"Urban Ward",19432.138648668391,0.12117481213945669,7.9777734402557664E-4,0.11051100755577471]
["Urban - Residential",{"$f":"+'Summary proposed'!D37","v":7.2993932356052338E-2},{"$f":"+'Summary proposed'!E37","v":1551104.6153120452},{"$f":"+'Summary proposed'!G37","v":72.993932356052341},{"$f":"+'Summary proposed'!H37+14","v":197.82486805815421},{"$f":"+NRV!E37","v":7842},{"$f":"+NRV!F37","v":251835.81994389187},{"$f":"+E37*F37-C37","v":238},{"$f":"+F37","v":7842},{"$f":"+F37*G37","v":1974896500},"Urban - Residential",4.9540000000000001E-2,1077301,49.54,138.38,7787,251063,252,null,{"$f":"+O37+14","v":152.38},null,null,null,"Urban Ward",19432.138648668391,0.12117481213945669,7.9777734402557664E-4,0.11051100755577471]
["Rural Ward",{"$f":"+'Summary proposed'!D38","v":5.6530747199960235E-2},{"$f":"+'Summary proposed'!E38","v":1434583.3469108359},{"$f":"+'Summary proposed'!G38","v":56.530747199960231},{"$f":"+'Summary proposed'!H38+28","v":370.53514506418526},{"$f":"+NRV!E38","v":3908},{"$f":"+NRV!F38","v":605927.1494370522},{"$f":"+E38*F38-C38","v":13468},{"$f":"+F38","v":3908},{"$f":"+F38*G38","v":2367963300},"Rural Ward",4.1610000000000001E-2,1069026,41.61,278.3,3890,601555,13552,null,{"$f":"+O38+28","v":306.3},null,null,null,"Rural Ward",6562.127494972694,0.10905530477780889,2.2902463824511212E-4,0.10168064223893782]
[]
["Carterton District",null,{"$f":"+'Summary proposed'!E40","v":1465881.1955660065},null,null,{"$f":"+NRV!E40","v":4561},null,null,null,null,"Carterton District",null,1153609,null,null,4471,null,null,null,null,null,null,null,"Carterton District",16786.963292454049,0.13386172818266506,8.9991725133152945E-4,0.13653015439461935]
["Urban - Commercial",{"$f":"+'Summary proposed'!D41","v":0.11069172340123018},{"$f":"+'Summary proposed'!E41","v":102993.66749729162},{"$f":"+'Summary proposed'!G41","v":110.69172340123018},{"$f":"+'Summary proposed'!H41","v":457.74963332129613},{"$f":"+NRV!E41","v":225},{"$f":"+NRV!F41","v":413535.55555555556},{"$f":"+E41*F41-C41","v":0},null,null,"Urban - Commercial",7.0300000000000001E-2,72253,70.3,318.3,227,452791,0,null,null,null,null,null,"Urban Ward",7458.4242577327823,9.7605631096166379E-2,2.2498388761056504E-3,0.17084382883744842]
["Urban - Residential",{"$f":"+'Summary proposed'!D42","v":7.2751904497927553E-2},{"$f":"+'Summary proposed'!E42","v":473230.7908647221},{"$f":"+'Summary proposed'!G42","v":72.751904497927555},{"$f":"+'Summary proposed'!H42+14","v":206.32309302510751},{"$f":"+NRV!E42","v":2299},{"$f":"+NRV!F42","v":264354.71944323619},{"$f":"+E42*F42-C42","v":1106.0000000000582},{"$f":"+F42","v":2299},{"$f":"+F42*G42","v":607751500},"Urban - Residential",5.9220000000000002E-2,369450,59.22,166.69,2225,257835,1428,null,{"$f":"+O42+14","v":180.69},null,null,null,"Urban Ward",7458.4242577327823,9.7605631096166379E-2,2.2498388761056504E-3,0.17084382883744842]
["Rural Ward",{"$f":"+'Summary proposed'!D43","v":5.6379062777461839E-2},{"$f":"+'Summary proposed'!E43","v":889656.73720399279},{"$f":"+'Summary proposed'!G43","v":56.37906277746184},{"$f":"+'Summary proposed'!H43+28","v":439.69010172017317},{"$f":"+NRV!E43","v":2037},{"$f":"+NRV!F43","v":730218.06578301429},{"$f":"+E43*F43-C43","v":5992},{"$f":"+F43","v":2037},{"$f":"+F43*G43","v":1487454200},"Rural Ward",4.555E-2,711906,45.55,357.89,2019,724218,10668,null,{"$f":"+O43+28","v":385.89},null,null,null,"Rural Ward",9328.5390347212597,0.19041186030093793,6.0180218620653524E-4,0.16243142959180853]
[]
["South Wairarapa District",null,{"$f":"+'Summary proposed'!E45","v":2347721.0442278679},null,null,{"$f":"+NRV!E45","v":6598},null,null,null,null,"South Wairarapa District",null,1903675,null,null,6476,null,null,null,null,null,null,null,"South Wairarapa District",30921.471939540876,0.12547809396244314,8.5515043966333509E-4,0.10994603266295934]
["Urban - Commercial",{"$f":"+'Summary proposed'!D46","v":0.10798960701793889},{"$f":"+'Summary proposed'!E46","v":205633.59586413734},{"$f":"+'Summary proposed'!G46","v":107.98960701793889},{"$f":"+'Summary proposed'!H46","v":659.08203802608125},{"$f":"+NRV!E46","v":312},{"$f":"+NRV!F46","v":610319.87820512825},{"$f":"+E46*F46-C46","v":0},null,null,"Urban - Commercial",7.3669999999999999E-2,136998,73.67,432.17,317,586621,0,null,null,null,null,null,"Urban Ward",19430.094252206938,0.13126232369782076,1.7499582193126334E-3,0.10836713408959547]
["Urban - Residential",{"$f":"+'Summary proposed'!D47","v":7.1018224239639022E-2},{"$f":"+'Summary proposed'!E47","v":673514.25603755657},{"$f":"+'Summary proposed'!G47","v":71.018224239639025},{"$f":"+'Summary proposed'!H47+14","v":214.35152718066621},{"$f":"+NRV!E47","v":3147},{"$f":"+NRV!F47","v":282112.83698760724},{"$f":"+E47*F47-C47","v":1050},{"$f":"+F47","v":3147},{"$f":"+F47*G47","v":887809098},"Urban - Residential",6.2780000000000002E-2,574032,62.78,187.9,3060,276988,952,null,{"$f":"+O47+14","v":201.9},null,null,null,"Urban Ward",19430.094252206938,0.13126232369782076,1.7499582193126334E-3,0.10836713408959547]
["Rural Ward",{"$f":"+'Summary proposed'!D48","v":5.4887985159855782E-2},{"$f":"+'Summary proposed'!E48","v":1468573.1923261739},{"$f":"+'Summary proposed'!G48","v":54.887985159855781},{"$f":"+'Summary proposed'!H48+28","v":471.14787904624842},{"$f":"+NRV!E48","v":3139},{"$f":"+NRV!F48","v":807367.72857597959},{"$f":"+E48*F48-C48","v":10360},{"$f":"+F48","v":3139},{"$f":"+F48*G48","v":2534327300},"Rural Ward",4.48E-2,1192646,44.8,388.39,3099,804372,10976,null,{"$f":"+O48+28","v":416.39},null,null,null,"Rural Ward",11491.377687333967,0.11677715458184612,4.5590520388476361E-4,0.10431936770388579]
[]
["Tararua District",{"$f":"+'Summary proposed'!D50","v":3.0381702995013977E-2},{"$f":"+'Summary proposed'!E50","v":2319.7787058406511},{"$f":"+'Summary proposed'!G50","v":30.381702995013981},{"$f":"+'Summary proposed'!H50+28","v":200.3148921533876},{"$f":"+NRV!E50","v":12},{"$f":"+NRV!F50","v":567166.66666666663},{"$f":"+E50*F50-C50","v":84},null,null,"Tararua District",4.1349999999999998E-2,3066,41.35,262.5,12,567171,84,null,{"$f":"+O50+28","v":290.5},null,null,null,"Tararua District",null,null,0]
["Totals",null,{"$f":"+C50+C45+C40+C35+C30+C25+C20+C15+C9","v":118764832.85644183},null,null,{"$f":"+F50+F45+F40+F35+F30+F25+F20+F15+F9","v":199332},{"$f":"+NRV!F51","v":21002769.325743534},null,null,null,"Totals",null,112368839,null,null,198024,525430,null,null,null,null,null,null,"Totals",4044215.9078502581,9.7704088654314569E-2]
[null,null,{"$f":"Rates!F15+Rates!F16","v":116991207.70253305},null,null,null,null,null,{"$f":"+I37+I42+I47","v":13288},{"$f":"+J37+J42+J47","v":3470457098},null,null,114375076]
[null,null,{"$f":"+C52-C51","v":-1773625.1539087743},{"$f":"Essbase!F21-C53","v":3790678.629908774},null,null,null,null,{"$f":"+I38+I43+I48","v":9084},{"$f":"+J38+J43+J48","v":6389744800},null,null,2006237]
["Averages",null,null,null,"Average Rates",null,"Average Value",null,null,{"$f":"+J52/I52","v":261172.2680614088},"Averages",null,null,null,"Average Rates",null,"Average Value"]
["CBD Business",null,{"$f":"+C10","v":29986767.094901964},null,{"$f":"+C55/F55","v":8817.0441325792308},{"$f":"+F10","v":3401},{"$f":"+NRV!F54","v":2309377.094972067},null,null,{"$f":"+J53/I53","v":703406.51695288415},"CBD Business",null,27313808,null,7935.45,3442,2211759]
["Urban - Commercial",null,{"$f":"+C11+C16+C21+C26+C31+C36+C41+C46","v":13319528.949202305},null,{"$f":"+C56/F56","v":1613.7059545919924},{"$f":"+F11+F16+F21+F26+F31+F36+F41+F46","v":8254},{"$f":"+NRV!F55","v":1431443.457959777},null,null,null,"Urban - Commercial",null,11763315,null,1425.17,8254,1340046]
["Urban - Residential",null,{"$f":"+C12+C17+C22+C27+C32+C37+C42+C47","v":69273871.515150845},null,{"$f":"+C57/F57","v":401.18763618392586},{"$f":"+F12+F17+F22+F27+F32+F37+F42+F47","v":172672},{"$f":"+NRV!F56","v":474927.55003127316},null,null,null,"Urban - Residential",null,67962953,null,396.41,171446,439297]
["Rural Ward",null,{"$f":"+C13+C18+C23+C28+C33+C38+C43+C48+C50","v":6184665.2971867044},null,{"$f":"+C58/F58","v":412.17362860291263},{"$f":"+F13+F18+F23+F28+F33+F38+F43+F48+F50","v":15005},{"$f":"+NRV!F57","v":691562.9816727757},null,null,null,"Rural Ward",null,5328764,null,358.07,14882,675886]
[null,null,{"$f":"SUM(C55:C58)","v":118764832.85644183},null,null,{"$f":"SUM(F55:F58)","v":199332},null,null,null,null,null,null,112368839,null,null,198024]

{"sheet":"Impact for rates","index":18,"n_rows":243,"n_cols":20,"rows_kept":243,"cut":false,"hidden":true,"merged":[[176,11,177,11],[193,11,194,11],[214,6,215,6],[183,11,184,11],[215,11,216,11],[183,9,184,9],[193,9,195,9],[201,6,209,11],[240,9,240,10],[215,9,216,9],[236,9,236,10],[176,9,177,9],[175,6,176,6],[182,6,184,6],[192,6,195,6],[49,7,50,7],[137,11,138,11],[47,0,48,0],[91,6,92,6],[91,0,92,0],[48,4,49,4],[84,0,85,4],[48,2,50,2],[48,11,49,11],[137,8,138,8],[137,9,138,9],[92,11,93,11],[48,9,50,9],[92,9,93,9],[48,8,50,8],[47,6,48,6],[0,17,1,17],[33,2,35,2],[4,2,6,2],[4,9,6,9],[4,4,5,4],[4,11,5,11],[33,4,34,4],[35,11,36,11],[34,6,36,6],[35,9,36,9],[3,0,4,0],[3,6,4,6],[32,0,33,0],[18,0,19,0],[19,4,20,4],[19,2,21,2],[92,4,93,4],[92,2,93,2],[136,6,137,6],[169,0,170,11],[224,0,225,0],[225,2,226,2],[136,0,137,0],[225,4,226,4],[176,2,177,2],[214,0,215,0],[137,4,138,4],[175,0,176,0],[215,2,216,2],[215,4,216,4],[176,4,177,4],[137,2,138,2]]}
[null,null,null,null,null,null,null,null,null,null,null,"Rates funding impact statement",null,null,null,null,"Non District Wide","Less than + or - 1000 is rounding","Check Rates Pages","Check Rates sheet"]
[]
[]
["General rate",null,{"$f":"Instructions!D11","v":"2017/18"},null,{"$f":"+C4","v":"2017/18"},null,"Targeted rate:\nPublic transport",null,null,{"$f":"+C4","v":"2017/18"},null,{"$f":"+J4","v":"2017/18"}]
[null,null,"Cents per $ of rateable capital value",null,"Revenue sought\n $",null,null,null,null,{"$f":"+$C$5","v":"Cents per $ of rateable capital value"},null,{"$f":"+$E$5","v":"Revenue sought\n $"}]
[]
[]
["Wellington city",null,{"$f":"+Gen!E9","v":3.0910135387523151E-2},null,{"$f":"+ROUND(Gen!C9,0)","v":15862811},null,"Wellington city"]
["Lower Hutt city ",null,{"$f":"+Gen!E10","v":2.5387076627901843E-2},null,{"$f":"+ROUND(Gen!C10,0)","v":5374653},null,"Downtown city centre business",null,null,{"$f":"+Tran!G8","v":0.33265156942020246},null,{"$f":"ROUND(+Tran!D8,0)","v":26127091}]
["Upper Hutt city",null,{"$f":"+Gen!E22","v":2.545108964786057E-2},null,{"$f":"+ROUND(Gen!C11,0)","v":2034840},null,"Urban",null,null,{"$f":"+Tran!G9","v":6.2372169266287969E-2},null,{"$f":"ROUND(+Tran!D9+Tran!D10,0)","v":18626834},null,null,null,"Picks up Ex trentham numbers"]
["Porirua city ",null,{"$f":"+Gen!E12","v":2.5099618244296146E-2},null,{"$f":"+ROUND(Gen!C12,0)","v":2521155},null,"Rural",null,null,{"$f":"+Tran!G11","v":1.0395361544381327E-2},null,{"$f":"ROUND(+Tran!D11,0)","v":60167}]
["Kapiti Coast district",null,{"$f":"+Gen!E13","v":2.9533018465912463E-2},null,{"$f":"+ROUND(Gen!C13,0)","v":3241103},null,"Lower Hutt city "]
["Masterton district",null,{"$f":"+Gen!E14","v":2.6549392477237761E-2},null,{"$f":"+ROUND(Gen!C14,0)","v":1254196},null,"Urban",null,null,{"$f":"+Tran!G14","v":5.1227437885984599E-2},null,{"$f":"ROUND(+Tran!D14+Tran!D15,0)","v":7769908}]
["Carterton district",null,{"$f":"+Gen!E15","v":2.6484989387754149E-2},null,{"$f":"+ROUND(Gen!C15,0)","v":579558},null,"Rural",null,null,{"$f":"+Tran!G16","v":8.5379063143307659E-3},null,{"$f":"ROUND(+Tran!D16,0)","v":27154}]
["South Wairarapa district",null,{"$f":"+Gen!E16","v":2.5808944503122842E-2},null,{"$f":"+ROUND(Gen!C16,0)","v":932363},null,"Upper Hutt city"]
["Tararua district",null,{"$f":"+Gen!E17","v":2.5897335142728236E-2},null,{"$f":"+ROUND(Gen!C17,0)","v":1763},null,"Urban",null,null,{"$f":"+Tran!G54","v":3.7283953538720792E-2},null,{"$f":"ROUND(+Tran!D19+Tran!D20,0)","v":2664075},null,null,null,"Picks up Ex trentham numbers"]
["Total general rate",null,null,null,{"$f":"SUM(E8:E16)","v":31802442},null,"Rural",null,null,{"$f":"+Tran!G59","v":8.5355776971436335E-3},null,{"$f":"ROUND(+Tran!D21,0)","v":68306},null,null,null,"Picks up Ex trentham numbers",null,null,{"$f":"+rates1!G23*1000-E17","v":10679558},{"$f":"+Rates!F7","v":42481670.520543605}]
[null,null,null,null,null,null,"Porirua city "]
["Targeted rate:\nRiver management",null,{"$f":"+C4","v":"2017/18"},null,{"$f":"+E4","v":"2017/18"},null,"Urban",null,null,{"$f":"+Tran!G24","v":5.0647388567711303E-2},null,{"$f":"ROUND(+Tran!D24++Tran!D25,0)","v":3373507}]
[null,null,{"$f":"+$C$5","v":"Cents per $ of rateable capital value"},null,{"$f":"+$E$5","v":"Revenue sought\n $"},null,"Rural",null,null,{"$f":"+Tran!G26","v":8.4412314279518862E-3},null,{"$f":"ROUND(+Tran!D26,0)","v":50715}]
[" based on capital value",null,null,null,null,null,"Kapiti Coast district"]
[null,null,null,null,null,null,"Urban",null,null,{"$f":"+Tran!G29","v":5.9593347088471089E-2},null,{"$f":"ROUND(+Tran!D29+Tran!D30,0)","v":3943422}]
["Wellington city",null,{"$f":"+Riv!D6","v":1.436245184488281E-4},null,{"$f":"ROUND(Riv!B6,0)","v":73707},null,"Rural",null,null,{"$f":"+Tran!G31","v":9.9322245147451804E-3},null,{"$f":"ROUND(+Tran!D31,0)","v":167158}]
["Lower Hutt city ",null,{"$f":"+Riv!D7","v":2.7611245471014331E-2},null,{"$f":"ROUND(Riv!B7,0)","v":5845527},null,"Masterton district"]
["Upper Hutt city",null,{"$f":"+Riv!D19","v":1.4488085177559283E-2},null,{"$f":"ROUND(Riv!B8,0)","v":1158337},null,"Urban",null,null,{"$f":"+Tran!G34","v":5.3572822659838822E-2},null,{"$f":"ROUND(+Tran!D34+Tran!D35,0)","v":697929}]
["Porirua city ",null,{"$f":"+Riv!D9","v":4.8288638053563921E-4},null,{"$f":"ROUND(Riv!B9,0)","v":48504},null,"Rural",null,null,{"$f":"+Tran!G36","v":8.9288037766398001E-3},null,{"$f":"ROUND(+Tran!D36,0)","v":211431},null,null,null,"Picks up Ex trentham numbers"]
["Kapiti Coast district",null,{"$f":"+Riv!D10","v":1.9876047059108719E-2},null,{"$f":"ROUND(Riv!B10,0)","v":2181298},null,"Carterton district"]
["Carterton district",null,{"$f":"+Riv!D14","v":0},null,{"$f":"ROUND(Riv!B14,0)","v":0},null,"Urban",null,null,{"$f":"+Tran!G39","v":5.3442866567826194E-2},null,{"$f":"ROUND(+Tran!D39+Tran!D40,0)","v":201299}]
["Total district-wide river management rate",null,null,null,{"$f":"SUM(E23:E28)","v":9307373},null,"Rural",null,null,{"$f":"+Tran!G41","v":8.9071444279710324E-3},null,{"$f":"ROUND(+Tran!D41,0)","v":132490},null,null,null,null,null,null,{"$f":"+rates1!G27*1000-E29","v":-3480373},{"$f":"+Rates!F8","v":2097819}]
["Greytown ward",null,{"$f":"+Riv!D23","v":1.6957853187933445E-2},null,{"$f":"ROUND(Riv!B23,0)","v":90734},null,"South Wairarapa district"]
["Total river management rates based upon capital value",null,null,null,{"$f":"+E30+E29","v":9398107},null,"Urban",null,null,{"$f":"+Tran!G44","v":5.2078706060368428E-2},null,{"$f":"ROUND(+Tran!D44+Tran!D45,0)","v":314936},null,null,null,null,{"$f":"+E30","v":90734},null,null,{"$f":"+Rates!F13","v":93297.36}]
[null,null,null,null,null,null,"Rural",null,null,{"$f":"+Tran!G46","v":8.6797843433947357E-3},null,{"$f":"ROUND(+Tran!D46,0)","v":219974},null,null,null,null,null,null,null,{"$f":"+T31-Q31","v":2563.3600000000006}]
["Targeted rate:\nRiver management\n based on land value",null,{"$f":"+C4","v":"2017/18"},null,{"$f":"+C33","v":"2017/18"},null,"Total public transport rate",null,null,null,null,{"$f":"SUM(L9:L32)","v":64656396},null,null,null,null,null,null,{"$f":"+rates1!G28*1000-L33","v":-396},{"$f":"+Rates!F9","v":64656396.137165956}]
[null,null,"Cents per $ of rateable land value",null,{"$f":"+$E$5","v":"Revenue sought\n $"}]
[null,null,null,null,null,null,"Targeted rate:\nWarm Greater Wellington\nBased on extent of service provided",null,null,{"$f":"+J4","v":"2017/18"},null,{"$f":"+J35","v":"2017/18"}]
[null,null,null,null,null,null,null,null,null,"Percentage of service provided",null,{"$f":"+$E$5","v":"Revenue sought\n $"}]
[]
["Featherston urban: Donalds Creek Stopbank",null,{"$f":"+Riv!D25","v":3.2534300384584472E-3},null,{"$f":"ROUND(Riv!B25,0)","v":2563}]
["Total river management rates based upon land value",null,null,null,{"$f":"+E38+E37","v":2563},null,"For any ratepayer that utilises the service",null,null,0.15,null,{"$f":"+Summary..!C28","v":3182000},null,null,null,null,{"$f":"+L39","v":3182000},null,null,{"$f":"+rates1!G45*1000","v":3182000}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+E39","v":2563}]
["Total river management rates",null,null,null,{"$f":"+E39+E31","v":9400670}]
["Note:"]
["1 12 Rural properties in the Tararua District are within the boundaries of the Wellington region."]
["Note that all figures on this page exclude GST."]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$L$1","v":"Rates funding impact statement"}]
[]
[]
["Targeted rate:\nStadium purposes",null,{"$f":"+C4","v":"2017/18"},null,{"$f":"+C48","v":"2017/18"},null,"Targeted rate:\nWellington Regional Strategy",null,"`",{"$f":"+C4","v":"2017/18"},null,{"$f":"+E4","v":"2017/18"}]
[null,null,{"$f":"+$C$5","v":"Cents per $ of rateable capital value"},null,{"$f":"+$E$5","v":"Revenue sought\n $"},null,null,null,"$ per rating  unit",{"$f":"+$C$5","v":"Cents per $ of rateable capital value"},null,{"$f":"+$E$5","v":"Revenue sought\n $"}]
[]
[]
["Wellington city",null,null,null,null,null,"Wellington city"]
["Business",null,{"$f":"+Stad!G9","v":1.7217685614108083E-3},null,{"$f":"+Stad!D9","v":135231},null,"Downtown city centre business",null,null,{"$f":"WRS!I9","v":1.1013695570414378E-2},null,{"$f":"ROUND(WRS!D50,0)-(SUM(L54:L85))","v":865037}]
["Residential",null,{"$f":"+Stad!G11","v":9.6541300500116835E-4},null,{"$f":"+Stad!D11","v":377152},null,"Business",null,null,{"$f":"WRS!I10","v":1.1013695570838915E-2},null,{"$f":"ROUND(WRS!D10,0)","v":420696}]
["Rural",null,{"$f":"+Stad!G12","v":4.8998811398719968E-4},null,{"$f":"+Stad!D12","v":2836},null,"Residential – per rating unit",null,{"$f":"WRS!$C$11","v":14},null,null,{"$f":"ROUND(WRS!D11,0)","v":992446}]
["Lower Hutt city ",null,null,null,null,null,"Rural – per rating unit",null,{"$f":"WRS!$C$12","v":28},null,null,{"$f":"ROUND(WRS!D12,0)","v":21672}]
["Business",null,{"$f":"+Stad!G15","v":1.3112164380213525E-3},null,{"$f":"+Stad!D15","v":49785},null,"Lower Hutt city "]
["Residential",null,{"$f":"+Stad!G16","v":8.1431523607440701E-4},null,{"$f":"+Stad!D16","v":138889},null,"Business",null,null,{"$f":"WRS!I15","v":9.0457557006169229E-3},null,{"$f":"ROUND(WRS!D15,0)","v":343454}]
["Rural",null,{"$f":"+Stad!G17","v":7.074581813608351E-4},null,{"$f":"+Stad!D17","v":2250},null,"Residential – per rating unit",null,{"$f":"WRS!$C$11","v":14},null,null,{"$f":"ROUND(WRS!D16,0)","v":505078}]
["Upper Hutt city",null,null,null,null,null,"Rural – per rating unit",null,{"$f":"WRS!$C$12","v":28},null,null,{"$f":"ROUND(WRS!D17,0)","v":13720}]
["Business",null,{"$f":"+Stad!G55","v":6.8772551002245518E-4},null,{"$f":"+Stad!D20","v":7727},null,"Upper Hutt city",null,null,null,null,null,null,null,null,"Picks up Ex trentham numbers"]
["Residential",null,{"$f":"+Stad!G60","v":6.7181520675706002E-4},null,{"$f":"+Stad!D21","v":41764},null,"Business",null,null,{"$f":"WRS!I20","v":9.0491546431561501E-3},null,{"$f":"ROUND(WRS!D20,0)","v":105926},null,null,null,"Picks up Ex trentham numbers"]
["Rural",null,{"$f":"+Stad!G65","v":2.4442328199980015E-4},null,{"$f":"+Stad!D22","v":1956},null,"Residential – per rating unit",null,{"$f":"WRS!$C$11","v":14},null,null,{"$f":"ROUND(WRS!D21,0)","v":204288},null,null,null,"Picks up Ex trentham numbers"]
["Porirua city ",null,null,null,null,null,"Rural – per rating unit",null,{"$f":"WRS!$C$12","v":28},null,null,{"$f":"ROUND(WRS!D22,0)","v":32984}]
["Business",null,{"$f":"+Stad!G25","v":1.1078434641300511E-3},null,{"$f":"+Stad!D25","v":12128},null,"Porirua city "]
["Residential",null,{"$f":"+Stad!G26","v":6.7946660344509531E-4},null,{"$f":"+Stad!D26","v":56729},null,"Business",null,null,{"$f":"WRS!I25","v":8.9433304253359776E-3},null,{"$f":"ROUND(WRS!D25,0)","v":97906}]
["Rural",null,{"$f":"+Stad!G27","v":2.2786028951905085E-4},null,{"$f":"+Stad!D27","v":1369},null,"Residential – per rating unit",null,{"$f":"WRS!$C$11","v":14},null,null,{"$f":"ROUND(WRS!D26,0)","v":239484}]
["Kapiti Coast district",null,null,null,null,null,"Rural – per rating unit",null,{"$f":"WRS!$C$12","v":28},null,null,{"$f":"ROUND(WRS!D27,0)","v":17136}]
["Urban",null,{"$f":"+Stad!G30","v":4.6420995627487476E-4},null,{"$f":"+Stad!D30","v":5889},null,"Kapiti Coast district"]
["Rural",null,{"$f":"+Stad!G32","v":2.4991338296861092E-4},null,{"$f":"+Stad!D32","v":4206},null,"Business",null,null,{"$f":"WRS!I30","v":1.0523010351291931E-2},null,{"$f":"ROUND(WRS!D30,0)","v":133496}]
["Masterton district",null,null,null,null,null,"Residential – per rating unit",null,{"$f":"WRS!$C$11","v":14},null,null,{"$f":"ROUND(WRS!D31,0)","v":284592}]
["Urban",null,{"$f":"+Stad!G35","v":6.1026066998540727E-4},null,{"$f":"+Stad!D35","v":2326},null,"Rural – per rating unit",null,{"$f":"WRS!$C$12","v":28},null,null,{"$f":"ROUND(WRS!D32,0)","v":73332}]
["Rural",null,{"$f":"+Stad!G37","v":2.1892231184495131E-4},null,{"$f":"+Stad!D37","v":5184},null,"Masterton district"]
["Carterton district",null,null,null,null,null,"Business",null,null,{"$f":"WRS!I35","v":9.4599044178619914E-3},null,{"$f":"ROUND(WRS!D35,0)","v":36056}]
["Urban",null,{"$f":"+Stad!G40","v":5.4381995905229165E-4},null,{"$f":"+Stad!D40","v":506},null,"Residential – per rating unit",null,{"$f":"WRS!$C$11","v":14},null,null,{"$f":"ROUND(WRS!D36,0)","v":109550}]
["Rural",null,{"$f":"+Stad!G42","v":2.0383820893443306E-4},null,{"$f":"+Stad!D42","v":3032},null,"Rural – per rating unit",null,{"$f":"WRS!$C$12","v":28},null,null,{"$f":"ROUND(WRS!D37,0)","v":95956}]
["South Wairarapa district",null,null,null,null,null,"Carterton district"]
["Urban",null,{"$f":"+Stad!G45","v":6.5329340065168218E-4},null,{"$f":"+Stad!D45","v":1244},null,"Business",null,null,{"$f":"WRS!I40","v":9.4369567337953108E-3},null,{"$f":"ROUND(WRS!D40,0)","v":8781}]
["Rural",null,{"$f":"+Stad!G47","v":1.4666613897897085E-4},null,{"$f":"+Stad!D47","v":3717},null,"Residential – per rating unit",null,{"$f":"WRS!$C$11","v":14},null,null,{"$f":"ROUND(WRS!D41,0)","v":31080}]
["Total stadium purposes rate",null,null,null,{"$f":"SUM(E53:E79)","v":853920},null,"Rural – per rating unit",null,{"$f":"WRS!$C$12","v":28},null,null,{"$f":"ROUND(WRS!D42,0)","v":51044},null,null,null,null,null,null,{"$f":"+rates1!F29*1000-E80","v":1822080},{"$f":"+Rates!F10","v":978091.35}]
[null,null,null,null,null,null,"South Wairarapa district"]
[null,null,null,null,null,null,"Business",null,null,{"$f":"WRS!I45","v":9.1960728794366967E-3},null,{"$f":"ROUND(WRS!D45,0)","v":17511}]
[null,null,null,null,null,null,"Residential – per rating unit",null,{"$f":"WRS!$C$11","v":14},null,null,{"$f":"ROUND(WRS!D46,0)","v":43008}]
["Note:",null,null,null,null,null,"Rural – per rating unit",null,{"$f":"WRS!$C$12","v":28},null,null,{"$f":"ROUND(WRS!D47,0)","v":77532}]
["1 12 Rural properties in the Tararua District are within the boundaries of the Wellington region.",null,null,null,null,null,"Tararua district  – per rating unit",null,{"$f":"WRS!$C$12","v":28},null,null,{"$f":"ROUND(WRS!D49,0)","v":252}]
[null,null,null,null,null,null,"Total Wellington regional strategy rate",null,null,null,null,{"$f":"SUM(L53:L85)","v":4822017},null,null,null,null,null,null,{"$f":"+rates1!G30*1000-L86","v":-17},{"$f":"+Rates!F16","v":4822017.2188234972}]
[{"$f":"+$A$44","v":"Note that all figures on this page exclude GST."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$L$1","v":"Rates funding impact statement"}]
[]
[]
["Targeted rate:\nRiver management schemes 1",null,{"$f":"+C4","v":"2017/18"},null,{"$f":"+C92","v":"2017/18"},null,"Targeted rate: \nRiver management schemes 1",null,null,{"$f":"+J4","v":"2017/18"},null,{"$f":"+J92","v":"2017/18"}]
[null,null,"$ per hectare",null,{"$f":"+$E$5","v":"Revenue sought\n $"},null,null,null,null,"$ per hectare",null,{"$f":"+$E$5","v":"Revenue sought\n $"}]
[]
["Waingawa",{"$f":"+'Class Rates'!D12","v":"A"},{"$f":"'Class Rates'!E4","v":143.77578912000001},null,{"$f":"ROUND(+'Class Rates'!F4,0)","v":4877},null,"Waiohine – rural",null,{"$f":"+'Class Rates'!D43","v":"A"},{"$f":"+'Class Rates'!E37","v":45.023615999999997},null,{"$f":"ROUND(+'Class Rates'!F37,0)","v":5064}]
[null,{"$f":"+'Class Rates'!D5","v":"B"},{"$f":"+'Class Rates'!E5","v":93.454242119999989},null,{"$f":"ROUND(+'Class Rates'!F5,0)","v":12198},null,null,null,{"$f":"+'Class Rates'!D38","v":"B"},{"$f":"+'Class Rates'!E38","v":37.333734},null,{"$f":"ROUND(+'Class Rates'!F38,0)","v":14301},null,null,"Watch for 0s"]
[null,{"$f":"+'Class Rates'!D6","v":"C"},{"$f":"+'Class Rates'!E6","v":71.887894560000007},null,{"$f":"ROUND(+'Class Rates'!F6,0)","v":8219},null,null,null,{"$f":"+'Class Rates'!D39","v":"C"},{"$f":"+'Class Rates'!E39","v":29.925984000000003},null,{"$f":"ROUND(+'Class Rates'!F39,0)","v":38263},null,null,"and old ones coming back on"]
[null,{"$f":"+'Class Rates'!D7","v":"D"},{"$f":"+'Class Rates'!E7","v":64.699146720000002},null,{"$f":"ROUND(+'Class Rates'!F7,0)","v":151},null,null,null,{"$f":"+'Class Rates'!D40","v":"D"},{"$f":"+'Class Rates'!E40","v":22.51446},null,{"$f":"ROUND(+'Class Rates'!F40,0)","v":8365}]
[null,{"$f":"+'Class Rates'!D8","v":"E"},{"$f":"+'Class Rates'!E8","v":57.51029484},null,{"$f":"ROUND(+'Class Rates'!F8,0)","v":9651},null,null,null,{"$f":"+'Class Rates'!D41","v":"E"},{"$f":"+'Class Rates'!E41","v":14.9991},null,{"$f":"ROUND(+'Class Rates'!F41,0)","v":11978}]
[null,{"$f":"+'Class Rates'!D9","v":"F"},{"$f":"+'Class Rates'!E9","v":50.321547000000002},null,{"$f":"ROUND(+'Class Rates'!F9,0)","v":1306},null,null,null,{"$f":"+'Class Rates'!D42","v":"S"},{"$f":"+'Class Rates'!E42","v":750.73326000000009},null,{"$f":"ROUND(+'Class Rates'!F42,0)","v":12762}]
[null,{"$f":"+'Class Rates'!D10","v":"G"},{"$f":"+'Class Rates'!E10","v":21.566347559999997},null,{"$f":"ROUND(+'Class Rates'!F10,0)","v":1009},null,null,null,null,null,null,{"$f":"SUM(L95:L100)","v":90733}]
[null,{"$f":"+'Class Rates'!D11","v":"H"},{"$f":"+'Class Rates'!E11","v":14.377599720000001},null,{"$f":"ROUND(+'Class Rates'!F11,0)","v":2427},null,"Mangatarere",null,{"$f":"+'Class Rates'!D47","v":"A"},{"$f":"+'Class Rates'!E43","v":33.930197999999997},null,{"$f":"ROUND(+'Class Rates'!F43,0)","v":728}]
[null,null,null,null,{"$f":"SUM(E95:E102)","v":39838},null,null,null,{"$f":"+'Class Rates'!D44","v":"B"},{"$f":"+'Class Rates'!E44","v":32.455481999999996},null,{"$f":"ROUND(+'Class Rates'!F44,0)","v":6801}]
["Upper Ruamahanga",{"$f":"+'Class Rates'!D15","v":"A"},{"$f":"+'Class Rates'!E15","v":132.78999744000001},null,{"$f":"ROUND(+'Class Rates'!F15,0)","v":11456},null,null,null,{"$f":"+'Class Rates'!D45","v":"C"},{"$f":"+'Class Rates'!E45","v":27.504605999999999},null,{"$f":"ROUND(+'Class Rates'!F45,0)","v":434}]
[null,{"$f":"+'Class Rates'!D16","v":"B"},{"$f":"+'Class Rates'!E16","v":110.65840056},null,{"$f":"ROUND(+'Class Rates'!F16,0)","v":729},null,null,null,{"$f":"+'Class Rates'!D46","v":"D"},{"$f":"+'Class Rates'!E46","v":24.344646000000001},null,{"$f":"ROUND(+'Class Rates'!F46,0)","v":1749}]
[null,{"$f":"+'Class Rates'!D17","v":"C"},{"$f":"+'Class Rates'!E17","v":88.52669963999999},null,{"$f":"ROUND(+'Class Rates'!F17,0)","v":10605},null,null,null,null,null,null,{"$f":"SUM(L102:L105)","v":9712}]
[null,{"$f":"+'Class Rates'!D18","v":"D"},{"$f":"+'Class Rates'!E18","v":66.394998720000004},null,{"$f":"ROUND(+'Class Rates'!F18,0)","v":1169}]
[null,{"$f":"+'Class Rates'!D19","v":"E"},{"$f":"+'Class Rates'!E19","v":44.263297799999997},null,{"$f":"ROUND(+'Class Rates'!F19,0)","v":13109}]
[null,{"$f":"+'Class Rates'!D20","v":"F"},{"$f":"+'Class Rates'!E20","v":22.131700920000004},null,{"$f":"ROUND(+'Class Rates'!F20,0)","v":873}]
[null,{"$f":"+'Class Rates'!D21","v":"S"},{"$f":"+'Class Rates'!E21","v":1246.9093081200001},null,{"$f":"ROUND(+'Class Rates'!F21,0)","v":3242},null,"Waipoua",null,{"$f":"+'Class Rates'!D50","v":"A"},{"$f":"+'Class Rates'!E50","v":109.29308363999999},null,{"$f":"ROUND(+'Class Rates'!F50,0)","v":9563}]
[null,null,null,null,{"$f":"SUM(E104:E110)","v":41183},null,null,null,{"$f":"+'Class Rates'!D51","v":"B"},{"$f":"+'Class Rates'!E51","v":87.434487719999993},null,{"$f":"ROUND(+'Class Rates'!F51,0)","v":26259}]
["Middle Ruamahanga",{"$f":"+'Class Rates'!D29","v":"A"},{"$f":"+'Class Rates'!E22","v":128.47818000000001},null,{"$f":"ROUND(+'Class Rates'!F22,0)","v":5183},null,null,null,{"$f":"+'Class Rates'!D52","v":"C"},{"$f":"+'Class Rates'!E52","v":65.575891799999994},null,{"$f":"ROUND(+'Class Rates'!F52,0)","v":1472}]
[null,{"$f":"+'Class Rates'!D23","v":"B"},{"$f":"+'Class Rates'!E23","v":106.958322},null,{"$f":"ROUND(+'Class Rates'!F23,0)","v":5838},null,null,null,{"$f":"+'Class Rates'!D53","v":"D"},{"$f":"+'Class Rates'!E53","v":43.717191839999998},null,{"$f":"ROUND(+'Class Rates'!F53,0)","v":12994}]
[null,{"$f":"+'Class Rates'!D24","v":"C"},{"$f":"+'Class Rates'!E24","v":85.56667800000001},null,{"$f":"ROUND(+'Class Rates'!F24,0)","v":438},null,null,null,{"$f":"+'Class Rates'!D54","v":"SA"},{"$f":"+'Class Rates'!E54","v":3694.1061438000002},null,{"$f":"ROUND(+'Class Rates'!F54,0)","v":369}]
[null,{"$f":"+'Class Rates'!D25","v":"D"},{"$f":"+'Class Rates'!E25","v":64.20053399999999},null,{"$f":"ROUND(+'Class Rates'!F25,0)","v":7268},null,null,null,{"$f":"+'Class Rates'!D55","v":"SC"},{"$f":"+'Class Rates'!E55","v":2207.7202687199997},null,{"$f":"ROUND(+'Class Rates'!F55,0)","v":221}]
[null,{"$f":"+'Class Rates'!D26","v":"E"},{"$f":"+'Class Rates'!E26","v":42.833268000000004},null,{"$f":"ROUND(+'Class Rates'!F26,0)","v":1292},null,null,null,null,null,null,{"$f":"SUM(L110:L115)","v":50878}]
[null,{"$f":"+'Class Rates'!D27","v":"F"},{"$f":"+'Class Rates'!E27","v":21.391643999999999},null,{"$f":"ROUND(+'Class Rates'!F27,0)","v":6324}]
[null,{"$f":"+'Class Rates'!D28","v":"S"},{"$f":"+'Class Rates'!E28","v":1294.3855080000001},null,{"$f":"ROUND(+'Class Rates'!F28,0)","v":2718}]
[null,null,null,null,{"$f":"SUM(E112:E118)","v":29061}]
["Lower Ruamahanga",{"$f":"+'Class Rates'!D37","v":"A"},{"$f":"+'Class Rates'!E29","v":61.785610560000002},null,{"$f":"ROUND(+'Class Rates'!F29,0)","v":7758}]
[null,{"$f":"+'Class Rates'!D30","v":"B"},{"$f":"+'Class Rates'!E30","v":52.959065039999999},null,{"$f":"ROUND(+'Class Rates'!F30,0)","v":2851}]
[null,{"$f":"+'Class Rates'!D31","v":"C"},{"$f":"+'Class Rates'!E31","v":44.132519520000002},null,{"$f":"ROUND(+'Class Rates'!F31,0)","v":9874}]
[null,{"$f":"+'Class Rates'!D32","v":"D"},{"$f":"+'Class Rates'!E32","v":35.306078040000003},null,{"$f":"ROUND(+'Class Rates'!F32,0)","v":11245}]
[null,{"$f":"+'Class Rates'!D33","v":"E"},{"$f":"+'Class Rates'!E33","v":26.479532519999999},null,{"$f":"ROUND(+'Class Rates'!F33,0)","v":8565}]
[null,{"$f":"+'Class Rates'!D34","v":"F"},{"$f":"+'Class Rates'!E34","v":17.652987},null,{"$f":"ROUND(+'Class Rates'!F34,0)","v":21610}]
[null,{"$f":"+'Class Rates'!D35","v":"SA"},{"$f":"+'Class Rates'!E35","v":1549.2545420399999},null,{"$f":"ROUND(+'Class Rates'!F35,0)","v":4028}]
[null,{"$f":"+'Class Rates'!D36","v":"SB"},{"$f":"+'Class Rates'!E36","v":774.62732303999996},null,{"$f":"ROUND(+'Class Rates'!F36,0)","v":1317}]
[null,null,null,null,{"$f":"SUM(E120:E127)","v":67248}]
[]
[{"$f":"+A87","v":"Note that all figures on this page exclude GST."}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$L$1","v":"Rates funding impact statement"}]
[]
[]
["Targeted rate:\nRiver management schemes 1",null,{"$f":"+C48","v":"2017/18"},null,{"$f":"+C137","v":"2017/18"},null,"Targeted rate: \nRiver management schemes 2",null,{"$f":"+$C$4","v":"2017/18"},{"$f":"+$C$4","v":"2017/18"},null,{"$f":"+$C$4","v":"2017/18"}]
[null,null,{"$f":"+$C$93","v":"$ per hectare"},null,{"$f":"+$E$5","v":"Revenue sought\n $"},null,null,null,"$ per \ndwelling","$ per point",null,{"$f":"+$E$5","v":"Revenue sought\n $"}]
[]
["Kopuaranga",{"$f":"+'Class Rates'!D56","v":"A2"},{"$f":"+'Class Rates'!E56","v":122.71550000000001},null,{"$f":"ROUND(+'Class Rates'!F56,0)","v":3197},null,"Lower Wairarapa valley",{"$f":"+'Class Rates'!D12","v":"A"},null,{"$f":"+'Class Rates'!E12","v":0.22959536999999999},null,{"$f":"ROUND(+'Class Rates'!F12,0)","v":663259}]
[null,{"$f":"+'Class Rates'!D57","v":"A3"},{"$f":"+'Class Rates'!E57","v":110.44410000000001},null,{"$f":"ROUND(+'Class Rates'!F57,0)","v":7615},null,"Development scheme",{"$f":"+'Class Rates'!D13","v":"Sa"},{"$f":"+'Class Rates'!E13","v":18.433796999999998},null,null,{"$f":"ROUND(+'Class Rates'!F13,0)","v":7687}]
[null,{"$f":"+'Class Rates'!D58","v":"A4"},{"$f":"+'Class Rates'!E58","v":61.3583},null,{"$f":"ROUND(+'Class Rates'!F58,0)","v":692},null,null,{"$f":"+'Class Rates'!D14","v":"Sb"},{"$f":"+'Class Rates'!E14","v":36.88167},null,null,{"$f":"ROUND(+'Class Rates'!F14,0)","v":83426}]
[null,{"$f":"+'Class Rates'!D59","v":"A5"},{"$f":"+'Class Rates'!E59","v":42.950899999999997},null,{"$f":"ROUND(+'Class Rates'!F59,0)","v":2479},null,"Total river management scheme rates 2",null,null,null,null,{"$f":"SUM(L140:L142)","v":754372}]
[null,{"$f":"+'Class Rates'!D60","v":"A6"},{"$f":"+'Class Rates'!E60","v":24.543900000000001},null,{"$f":"ROUND(+'Class Rates'!F60,0)","v":1991}]
[null,{"$f":"+'Class Rates'!D61","v":"B2"},{"$f":"+'Class Rates'!E61","v":24.543900000000001},null,{"$f":"ROUND(+'Class Rates'!F61,0)","v":1504},null,"Total river management scheme rates",null,null,null,null,{"$f":"+E167+L143","v":1111195}]
[null,{"$f":"+'Class Rates'!D62","v":"B3"},{"$f":"+'Class Rates'!E62","v":22.089600000000001},null,{"$f":"ROUND(+'Class Rates'!F62,0)","v":1626}]
[null,{"$f":"+'Class Rates'!D63","v":"B4"},{"$f":"+'Class Rates'!E63","v":12.272500000000001},null,{"$f":"ROUND(+'Class Rates'!F63,0)","v":114},null,null,null,null,null,null,{"$f":"E103+E111+E119+E128+E152+E157+E164+L101+L106+L116+L143","v":1111195},null,null,null,null,{"$f":"+L145","v":1111195}]
[null,{"$f":"+'Class Rates'!D64","v":"B5"},{"$f":"+'Class Rates'!E64","v":8.5909999999999993},null,{"$f":"ROUND(+'Class Rates'!F64,0)","v":267}]
[null,{"$f":"+'Class Rates'!D65","v":"B6"},{"$f":"+'Class Rates'!E65","v":4.9093999999999998},null,{"$f":"ROUND(+'Class Rates'!F65,0)","v":590}]
[null,{"$f":"+'Class Rates'!D66","v":"SA"},{"$f":"+'Class Rates'!E66","v":153.57},null,{"$f":"ROUND(+'Class Rates'!F66,0)","v":768}]
[null,{"$f":"+'Class Rates'!D67","v":"SB"},{"$f":"+'Class Rates'!E67","v":76.790000000000006},null,{"$f":"ROUND(+'Class Rates'!F67,0)","v":1075}]
[null,null,null,null,{"$f":"SUM(E140:E151)","v":21918}]
["Lower Taueru",{"$f":"'Class Rates'!D68","v":"A"},{"$f":"+'Class Rates'!E68","v":3.9446765999999998},null,{"$f":"ROUND(+'Class Rates'!F68,0)","v":1626}]
[null,{"$f":"'Class Rates'!D69","v":"B"},{"$f":"+'Class Rates'!E69","v":0.78893532},null,{"$f":"ROUND(+'Class Rates'!F69,0)","v":223}]
[null,{"$f":"+'Class Rates'!D70","v":"C"},{"$f":"+'Class Rates'!E70","v":0.39451967999999998},null,{"$f":"ROUND(+'Class Rates'!F70,0)","v":70}]
[null,{"$f":"+'Class Rates'!D71","v":"S"},{"$f":"+'Class Rates'!E71","v":197.23487039999998},null,{"$f":"ROUND(+'Class Rates'!F71,0)","v":299}]
[null,null,null,null,{"$f":"SUM(E153:E156)","v":2218}]
["Lower Whangaehu",{"$f":"'Class Rates'!D73","v":"A"},{"$f":"'Class Rates'!E73","v":21.200199999999999},null,{"$f":"ROUND(+'Class Rates'!F73,0)","v":708}]
[null,{"$f":"+'Class Rates'!D74","v":"B"},{"$f":"+'Class Rates'!E74","v":16.960100000000001},null,{"$f":"ROUND(+'Class Rates'!F74,0)","v":1104}]
[null,{"$f":"+'Class Rates'!D75","v":"C"},{"$f":"+'Class Rates'!E75","v":12.7201},null,{"$f":"ROUND(+'Class Rates'!F75,0)","v":692}]
[null,{"$f":"+'Class Rates'!D76","v":"D"},{"$f":"+'Class Rates'!E76","v":8.4799000000000007},null,{"$f":"ROUND(+'Class Rates'!F76,0)","v":649}]
[null,{"$f":"+'Class Rates'!D77","v":"E"},{"$f":"+'Class Rates'!E77","v":4.24},null,{"$f":"ROUND(+'Class Rates'!F77,0)","v":739}]
[null,{"$f":"+'Class Rates'!D78","v":"S"},{"$f":"+'Class Rates'!E78","v":106.00060000000001},null,{"$f":"ROUND(+'Class Rates'!F78,0)","v":142}]
[null,null,null,null,{"$f":"SUM(E158:E163)","v":4034}]
[]
[]
["Total river management scheme rates 1",null,null,null,{"$f":"+E164+E157+L116+L106+L101+E128+E119+E111+E103+E152","v":356823}]
[]
[]
["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)."]
[]
[{"$f":"+A130","v":"Note that all figures on this page exclude GST."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$L$1","v":"Rates funding impact statement"}]
[]
["Targeted rate:\nCatchment schemes 1",null,{"$f":"+C4","v":"2017/18"},null,{"$f":"+$C$4","v":"2017/18"},null,"Targeted rate:\nCatchment schemes 2",null,null,{"$f":"+C176","v":"2017/18"},null,{"$f":"+E176","v":"2017/18"}]
[null,null,{"$f":"+$C$138","v":"$ per hectare"},null,{"$f":"+$E$5","v":"Revenue sought\n $"},null,null,null,null,"Cents per $ of rateable land value",null,{"$f":"+$E$5","v":"Revenue sought\n $"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Watch for 0s and ones coming back"]
["Whareama",{"$f":"+'Class Rates'!D88","v":"A"},{"$f":"+'Class Rates'!E88","v":3.9975000000000001},null,{"$f":"ROUND(+'Class Rates'!F88,)","v":2860},null,"Awhea-Opouawe","Land value",null,{"$f":"+'Class Rates'!G161","v":1.2999999999999999E-4},null,{"$f":"ROUND('Class Rates'!H161,0)","v":8770}]
[null,{"$f":"+'Class Rates'!D89","v":"B"},{"$f":"+'Class Rates'!E89","v":1.5375000000000001},null,{"$f":"ROUND(+'Class Rates'!F89,)","v":1465},null,"Mataikona-Whakataki","Land value within scheme area",null,{"$f":"+'Class Rates'!G165","v":3.4799999999999999E-5},null,{"$f":"ROUND(+'Class Rates'!H165,0)","v":2664}]
[null,{"$f":"+'Class Rates'!D90","v":"C"},{"$f":"+'Class Rates'!E90","v":0.26910000000000001},null,{"$f":"ROUND(+'Class Rates'!F90,)","v":12266},null,"Catchment management scheme 2 rates",null,null,null,null,{"$f":"+L179+L180","v":11434}]
[null,{"$f":"+'Class Rates'!D91","v":"D"},{"$f":"+'Class Rates'!E91","v":0},null,{"$f":"ROUND(+'Class Rates'!F91,)","v":0}]
[null,{"$f":"+'Class Rates'!D92","v":"E"},{"$f":"+'Class Rates'!E92","v":0.19220000000000001},null,{"$f":"ROUND(+'Class Rates'!F92,)","v":3},null,"Targeted rate:\nCatchment schemes 3",null,null,{"$f":"+J176","v":"2017/18"},null,{"$f":"+L176","v":"2017/18"}]
[null,{"$f":"+'Class Rates'!D93","v":"F"},{"$f":"+'Class Rates'!E93","v":0.1537},null,{"$f":"ROUND(+'Class Rates'!F93,)","v":424},null,null,null,null,"$ per \ndwelling",null,{"$f":"+$E$5","v":"Revenue sought\n $"}]
[null,null,null,null,{"$f":"SUM(E179:E184)","v":17018}]
["Homewood",{"$f":"+'Class Rates'!D94","v":"A"},{"$f":"+'Class Rates'!E94","v":1.7423999999999999},null,{"$f":"ROUND(+'Class Rates'!F94,)","v":4099}]
[null,{"$f":"+'Class Rates'!D95","v":"B"},{"$f":"+'Class Rates'!E95","v":1.6614},null,{"$f":"ROUND(+'Class Rates'!F95,)","v":754},null,"Awhea-Opouawe","Charge per dwelling",null,{"$f":"+'Class Rates'!F162","v":"$114.54 / $57.27"},null,{"$f":"ROUND(+'Class Rates'!H162,0)","v":9850}]
[null,{"$f":"+'Class Rates'!D96","v":"C"},{"$f":"+'Class Rates'!E96","v":1.452},null,{"$f":"ROUND(+'Class Rates'!F96,)","v":4840},null,"Maungaraki","Charge per dwelling",null,{"$f":"'Class Rates'!F171","v":29.855274409529766},null,{"$f":"ROUND(+'Class Rates'!H171,0)","v":567}]
[null,{"$f":"+'Class Rates'!D97","v":"D"},{"$f":"+'Class Rates'!E97","v":0.2074},null,{"$f":"ROUND(+'Class Rates'!F97,)","v":363},null,"Mataikona-Whakataki","Charge per dwelling",null,{"$f":"+'Class Rates'!F166","v":15},null,{"$f":"ROUND(+'Class Rates'!H166,0)","v":1830}]
[null,null,null,null,{"$f":"SUM(E186:E189)","v":10056},null,"Catchment management scheme 3 rates",null,null,null,null,{"$f":"+L187+L189+L188","v":12247}]
["Maungaraki",{"$f":"+'Class Rates'!E169","v":"Class A"},{"$f":"+'Class Rates'!F169","v":0.84589944160334329},null,{"$f":"ROUND(+'Class Rates'!H169,0)","v":2796}]
[null,{"$f":"+'Class Rates'!E170","v":"Class B"},{"$f":"+'Class Rates'!F170","v":0.39807032546039689},null,{"$f":"ROUND(+'Class Rates'!H170,0)","v":1183}]
[null,null,null,null,{"$f":"SUM(E191:E192)","v":3979},null,"Targeted rate:\nCatchment schemes 4",null,null,{"$f":"+$C$19","v":"2017/18"},null,{"$f":"+$C$19","v":"2017/18"}]
["Upper Kaiwhata",{"$f":"+'Class Rates'!D105","v":"A"},{"$f":"+'Class Rates'!E105","v":8.4154999999999998},null,{"$f":"ROUND(+'Class Rates'!F105,)","v":353},null,null,null,null,"Cents per metre of river frontage",null,{"$f":"+$E$5","v":"Revenue sought\n $"}]
[null,{"$f":"+'Class Rates'!D106","v":"B"},{"$f":"+'Class Rates'!E106","v":3.6938},null,{"$f":"ROUND(+'Class Rates'!F106,)","v":290}]
[null,{"$f":"+'Class Rates'!D107","v":"C"},{"$f":"+'Class Rates'!E107","v":0.52559999999999996},null,{"$f":"ROUND(+'Class Rates'!F107,)","v":481}]
[null,{"$f":"+'Class Rates'!D108","v":"D"},{"$f":"+'Class Rates'!E108","v":0.3155},null,{"$f":"ROUND(+'Class Rates'!F108,)","v":561}]
[null,{"$f":"+'Class Rates'!D109","v":"E"},{"$f":"+'Class Rates'!E109","v":0.21010000000000001},null,{"$f":"ROUND(+'Class Rates'!F109,)","v":393},null,"Maungaraki","River frontage",null,{"$f":"'Class Rates'!F172","v":2.7864922782227783E-2},null,{"$f":"ROUND(+'Class Rates'!H172,0)","v":1327}]
[null,{"$f":"+'Class Rates'!D110","v":"F"},{"$f":"+'Class Rates'!E110","v":0.1051},null,{"$f":"ROUND(+'Class Rates'!F110,)","v":47},null,"Catchment management scheme 4 rates",null,null,null,null,{"$f":"L198","v":1327},null,null,null,null,{"$f":"+L200","v":61841}]
[null,null,null,null,{"$f":"SUM(E194:E199)","v":2125},null,"Total catchment management scheme rates",null,null,null,null,{"$f":"E209+L181+L190+L199","v":61841}]
["Lower Kaiwhata",{"$f":"+'Class Rates'!D111","v":"A"},{"$f":"+'Class Rates'!E111","v":14.045400000000001},null,{"$f":"ROUND(+'Class Rates'!F111,)","v":923}]
[null,{"$f":"+'Class Rates'!D112","v":"B"},{"$f":"+'Class Rates'!E112","v":6.1422999999999996},null,{"$f":"ROUND(+'Class Rates'!F112,)","v":285},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)."]
[null,{"$f":"+'Class Rates'!D113","v":"C"},{"$f":"+'Class Rates'!E113","v":0.87739999999999996},null,{"$f":"ROUND(+'Class Rates'!F113,)","v":1002}]
[null,{"$f":"+'Class Rates'!D114","v":"D"},{"$f":"+'Class Rates'!E114","v":0.52649999999999997},null,{"$f":"ROUND(+'Class Rates'!F114,)","v":1384}]
[null,{"$f":"+'Class Rates'!D115","v":"E"},{"$f":"+'Class Rates'!E115","v":0.35099999999999998},null,{"$f":"ROUND(+'Class Rates'!F115,)","v":12}]
[null,{"$f":"+'Class Rates'!D116","v":"F"},{"$f":"+'Class Rates'!E116","v":0.17549999999999999},null,{"$f":"ROUND(+'Class Rates'!F116,)","v":49}]
[null,null,null,null,{"$f":"SUM(E201:E206)","v":3655}]
[]
["Catchment management scheme 1 rates",null,null,null,{"$f":"+E207+E200+E193+E190+E185","v":36833}]
[]
[{"$f":"+A130","v":"Note that all figures on this page exclude GST."}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"+$L$1","v":"Rates funding impact statement"}]
[]
["Targeted rate:\nPump drainage schemes",null,{"$f":"+$C$4","v":"2017/18"},null,{"$f":"+C215","v":"2017/18"},null,"Targeted rate:\nGravity drainage schemes",null,null,{"$f":"+C4","v":"2017/18"},null,{"$f":"+J215","v":"2017/18"}]
[null,null,{"$f":"+$C$93","v":"$ per hectare"},null,{"$f":"+$E$5","v":"Revenue sought\n $"},null,null,null,null,{"$f":"+$C$93","v":"$ per hectare"},null,{"$f":"+$E$5","v":"Revenue sought\n $"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Watch for 0s and ones coming back"]
["Te Hopai",{"$f":"+'Class Rates'!D118","v":"A"},{"$f":"+'Class Rates'!E118","v":44.280099999999997},null,{"$f":"'Class Rates'!F118","v":55200.338705729991},null,{"$f":"+'Class Rates'!A123","v":"Okawa"},{"$f":"+'Class Rates'!D123","v":"A"},null,{"$f":"+'Class Rates'!E123","v":7.0071000000000003},null,{"$f":"ROUND(+'Class Rates'!F123,0)","v":1976},null,null,"Papatahi - Deleted 2014"]
["Moonmoot pump",{"$f":"+'Class Rates'!D119","v":"A"},{"$f":"+'Class Rates'!E119","v":118.5652},null,{"$f":"ROUND(+'Class Rates'!F119,0)","v":27000},null,{"$f":"+'Class Rates'!A124","v":"Taumata"},{"$f":"+'Class Rates'!D124","v":"A"},null,{"$f":"+'Class Rates'!E124","v":6.3118999999999996},null,{"$f":"ROUND(+'Class Rates'!F124,0)","v":1834}]
["Onoke pump",{"$f":"+'Class Rates'!D120","v":"A"},{"$f":"+'Class Rates'!E120","v":72.511700000000005},null,{"$f":"ROUND(+'Class Rates'!F120,0)","v":51732},null,{"$f":"'Class Rates'!A125","v":"East Pukio"},{"$f":"+'Class Rates'!D125","v":"A"},null,{"$f":"+'Class Rates'!E125","v":27.740300000000001},null,{"$f":"ROUND(+'Class Rates'!F125,0)","v":3150}]
["Pouawha pump",{"$f":"+'Class Rates'!D121","v":"A"},{"$f":"+'Class Rates'!E121","v":109.3922},null,{"$f":"ROUND(+'Class Rates'!F121,0)","v":103430},null,{"$f":"'Class Rates'!A126","v":"Longbush"},{"$f":"+'Class Rates'!D126","v":"A"},null,{"$f":"+'Class Rates'!E126","v":15.7545},null,{"$f":"ROUND(+'Class Rates'!F126,0)","v":3437}]
[null,null,null,null,null,null,{"$f":"G221","v":"Longbush"},{"$f":"+'Class Rates'!D127","v":"B"},null,{"$f":"+'Class Rates'!E127","v":7.8773},null,{"$f":"ROUND(+'Class Rates'!F127,0)","v":990}]
["Total pump drainage scheme rates",null,null,null,{"$f":"SUM(E218:E222)","v":237362.33870572998},null,{"$f":"'Class Rates'!A128","v":"Otahoua"},{"$f":"+'Class Rates'!D128","v":"A"},null,{"$f":"+'Class Rates'!E128","v":32.357399999999998},null,{"$f":"ROUND(+'Class Rates'!F128,0)","v":3000},null,null,null,null,{"$f":"+E223","v":237362.33870572998}]
[null,null,null,null,null,null,{"$f":"'Class Rates'!A129","v":"Te Whiti"},{"$f":"+'Class Rates'!D129","v":"A"},null,{"$f":"+'Class Rates'!E129","v":9.5417000000000005},null,{"$f":"ROUND(+'Class Rates'!F129,0)","v":1348}]
["Targeted rate:\nPossum / predator",null,{"$f":"+$C$4","v":"2017/18"},null,{"$f":"+C225","v":"2017/18"},null,{"$f":"'Class Rates'!A130","v":"Ahikouka"},{"$f":"+'Class Rates'!D130","v":"A"},null,{"$f":"+'Class Rates'!E130","v":27.166399999999999},null,{"$f":"ROUND(+'Class Rates'!F130,0)","v":3048}]
[null,null,{"$f":"+$C$93","v":"$ per hectare"},null,{"$f":"+$E$5","v":"Revenue sought\n $"},null,{"$f":"'Class Rates'!A131","v":"Battersea"},{"$f":"+'Class Rates'!D131","v":"A"},null,{"$f":"+'Class Rates'!E131","v":15.0373},null,{"$f":"ROUND(+'Class Rates'!F131,0)","v":2537}]
[null,null,null,null,null,null,{"$f":"$G$226","v":"Battersea"},{"$f":"+'Class Rates'!D132","v":"B"},null,{"$f":"+'Class Rates'!E132","v":12.425800000000001},null,{"$f":"ROUND(+'Class Rates'!F132,0)","v":2428}]
["Rural land area",null,null,null,null,null,{"$f":"$G$226","v":"Battersea"},{"$f":"+'Class Rates'!D133","v":"C"},null,{"$f":"+'Class Rates'!E133","v":9.7245000000000008},null,{"$f":"ROUND(+'Class Rates'!F133,0)","v":3093}]
["Land area of 4 or more hectares in all rural classified areas",null,{"$f":"+'Class Rates'!E145","v":0.76906159911679262},null,{"$f":"ROUND(+'Class Rates'!F145,0)","v":472000},null,{"$f":"$G$226","v":"Battersea"},{"$f":"+'Class Rates'!D134","v":"D"},null,{"$f":"+'Class Rates'!E134","v":5.8792},null,{"$f":"ROUND(+'Class Rates'!F134,0)","v":898}]
["Total Possum / predator rate",null,null,null,{"$f":"SUM(E229:E229)","v":472000},null,{"$f":"$G$226","v":"Battersea"},{"$f":"+'Class Rates'!D135","v":"E"},null,{"$f":"+'Class Rates'!E135","v":5.0279999999999996},null,{"$f":"ROUND(+'Class Rates'!F135,0)","v":1020},null,null,null,null,{"$f":"+E231","v":0}]
[null,null,null,null,null,null,{"$f":"$G$226","v":"Battersea"},{"$f":"+'Class Rates'!D136","v":"F"},null,{"$f":"+'Class Rates'!E136","v":5.069},null,{"$f":"ROUND(+'Class Rates'!F136,0)","v":357}]
[{"$f":"+A211","v":"Note that all figures on this page exclude GST."},null,null,null,null,null,{"$f":"'Class Rates'!A137","v":"Manaia"},{"$f":"+'Class Rates'!D137","v":"A"},null,{"$f":"+'Class Rates'!E137","v":22.752800000000001},null,{"$f":"ROUND(+'Class Rates'!F137,0)","v":3969},null,null,null,null,{"$f":"+L234","v":41358}]
[null,null,null,null,null,null,{"$f":"'Class Rates'!A138","v":"Whakawiriwiri"},{"$f":"+'Class Rates'!D138","v":"A"},null,{"$f":"+'Class Rates'!E138","v":11.4764},null,{"$f":"ROUND(+'Class Rates'!F138,0)","v":8273}]
[null,null,null,null,null,null,"Total gravity drainage scheme rates",null,null,null,null,{"$f":"SUM(L218:L233)","v":41358}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rates page",{"$f":"(+rates1!G33+rates1!G34+rates1!G35+rates1!G36+rates1!G45)*1000","v":5137000}]
[null,null,null,null,null,null,null,null,null,"Rates Sought Total",null,{"$f":"+E17+E41+L33+E80+L86+E167+L143+E209+L181+L190+L199+E223+E230+L234","v":113459201.33870573},null,null,null,"difference",{"$f":"+#REF!-Q236","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,"Rates page",null,{"$f":"Essbase!F22","v":120781889.10991618}]
[null,null,null,null,null,null,null,null,null,"difference",null,{"$f":"L238-L237","v":7322687.771210447}]
[]
[null,null,null,null,null,null,null,null,null,"Warm Wellington",null,{"$f":"+L39","v":3182000}]
[null,null,null,null,null,null,null,null,null,"Rates page",null,{"$f":"+rates1!G45*1000","v":3182000}]
[null,null,null,null,null,null,null,null,null,"difference",null,{"$f":"+L241-L242","v":0}]

{"sheet":"Impact 1","index":19,"n_rows":24,"n_cols":8,"rows_kept":24,"cut":false,"hidden":true,"merged":[[21,0,21,4],[20,0,20,4],[23,0,25,5],[16,8,16,14]]}
[]
[]
["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",{"$f":"+F7","v":"2015 to 2025"}]
["River  management","Flood protection","Capital value/land value","Where the land is situated","Cents per dollar of rateable capital value / land value",{"$f":"+F10","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",{"$f":"+F11","v":"2015 to 2025"}]
["Warm Greater Wellington","Regional Leadership","Extent of service provided","Provision of service to the land","Extent of service provided calculated as a percentage of the service",{"$f":"+F10","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",{"$f":"+F13","v":"2015 to 2025"}]
["Wairarapa river management schemes ","Flood protection","Land area/inhabited parts/services provided","Where the land is situated (in some cases set under section146 of the Local Government (Rating) Act 2002 using approved classification and differential registers) and/or the benefits accruing through the provision of services and in some cases use","Dollars per hectare in the area protected, or dollars per point attributed to each rating unit and in some cases a fixed charge per separately used or inhabited part (dwelling) 1",{"$f":"+F15","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",{"$f":"+F16","v":"2015 to 2025"}]
["Wairarapa drainage schemes","Flood protection","Land area","Where the land is situated (Set under S146 of the Local Government (Rating) Act 2002 using approved classification and differential registers).","Dollars per hectare in the area protected",{"$f":"+F17","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":20,"n_rows":150,"n_cols":16,"rows_kept":150,"cut":false,"hidden":true,"merged":[]}
["Rate_Class_ID","Rate_Class_Name"]
[1,"Residential"]
[2,"Business",null,"per 100k","per 100k",null,null,null,null,null,null,"per $",null,null,null,"check to website"]
[3,"Rural",null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value",null,{"$f":"VLOOKUP(G5,$A$25:$B$33,2,FALSE)","v":"Wellington city"}]
[4,"Downtown City Centre Business (Wellington Only)",null,null,{"$f":"L5*100000/100","v":30.91},null,41,1,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$8,5)","v":3.091E-2},null,{"$f":"VLOOKUP(I5,$A$14:$B$19,2,FALSE)","v":"General Rate"},{"$f":"VLOOKUP(H5,$A$2:$B$5,2,FALSE)","v":"Residential"},{"$f":"L5*1000000/100","v":309.10000000000002}]
[null,null,null,null,{"$f":"L6*100000/100","v":0.13999999999999999},null,{"$f":"+G5","v":41},1,2,{"$f":"+J5","v":2},{"$f":"+$K$5","v":"2017/18"},{"$f":"ROUND(+'Impact for rates'!$C$23,5)","v":1.3999999999999999E-4},null,"River Management","Residential",{"$f":"L6*1000000/100","v":1.4}]
[null,null,null,null,{"$f":"L7*100000/100","v":62.37},null,41,1,3,{"$f":"+J6","v":2},{"$f":"+$K$5","v":"2017/18"},{"$f":"ROUND(+'Impact for rates'!$J$10,5)","v":6.2370000000000002E-2},null,"Regional Transport","Residential",{"$f":"L7*1000000/100","v":623.70000000000005}]
["Rates_status_ID","Rates_status",null,null,{"$f":"L8*100000/100","v":0.97},null,41,1,4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$54,5)","v":9.7000000000000005E-4},null,"Stadium Purposes ","Residential",9.6999999999999993]
[1,"Draft",null,{"$f":"SUM(E5:E9)","v":108.39},{"$f":"+L9","v":14},null,41,1,5,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$55,5)","v":14},null,"Wellington Regional Strategy","Residential",140000]
[2,"Approved",null,null,{"$f":"L10*100000/100","v":30.91},null,{"$f":"+G9","v":41},2,1,{"$f":"+J9","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$8,5)","v":3.091E-2},null,"General Rate","Business",309.10000000000002]
[null,null,null,null,{"$f":"L11*100000/100","v":0.13999999999999999},null,41,{"$f":"+H10","v":2},2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$23,5)","v":1.3999999999999999E-4},null,"River Management","Business",1.4]
[null,null,null,null,62.37,null,41,{"$f":"+H11","v":2},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$10,5)","v":6.2370000000000002E-2},null,"Regional Transport","Business",{"$f":"L12*1000000/100","v":623.70000000000005}]
["Rate_ID","Rate_Name",null,null,1.72,null,41,{"$f":"+H12","v":2},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$53,5)","v":1.72E-3},null,"Stadium Purposes ","Business",17.2]
[1,"General Rate",null,{"$f":"SUM(E10:E14)","v":106.15},11.01,null,41,{"$f":"+H13","v":2},6,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$54,5)","v":1.1010000000000001E-2},null,"Wellington Regional Strategy - Business","Business",110.1]
[2,"River Management",null,null,30.91,null,41,3,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$8,5)","v":3.091E-2},null,"General Rate","Rural",309.10000000000002]
[3,"Regional Transport",null,null,0.13999999999999999,null,41,{"$f":"+H15","v":3},2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$23,5)","v":1.3999999999999999E-4},null,"River Management","Rural",1.4]
[4,"Stadium Purposes ",null,null,10.4,null,41,{"$f":"+H16","v":3},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$11,5)","v":1.04E-2},null,"Regional Transport","Rural",104]
[5,"Wellington Regional Strategy",null,null,0.49,null,41,{"$f":"+H17","v":3},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$55,5)","v":4.8999999999999998E-4},null,"Stadium Purposes ","Rural",4.9000000000000004]
[6,"Wellington Regional Strategy - Business",null,{"$f":"SUM(E15:E19)","v":69.94},{"$f":"+L19","v":28},null,41,{"$f":"+H18","v":3},5,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$56,5)","v":28},null,"Wellington Regional Strategy","Rural",280000]
[null,null,null,null,{"$f":"L20*100000/100","v":30.91},null,41,4,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$8,5)","v":3.091E-2},null,"General Rate","Downtown City Centre Business (Wellington Only)",309.10000000000002]
[null,null,null,null,{"$f":"L21*100000/100","v":0.13999999999999999},null,41,{"$f":"+H20","v":4},2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$23,5)","v":1.3999999999999999E-4},null,"River Management","Downtown City Centre Business (Wellington Only)",1.4]
[null,null,null,null,{"$f":"L22*100000/100","v":332.65},null,41,{"$f":"+H21","v":4},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$9,5)","v":0.33265},null,"Regional Transport","Downtown City Centre Business (Wellington Only)",3326.5]
[null,null,null,null,{"$f":"L23*100000/100","v":1.72},null,41,{"$f":"+H22","v":4},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$53,5)","v":1.72E-3},null,"Stadium Purposes ","Downtown City Centre Business (Wellington Only)",17.2]
["TA_ID","TA_NAME",null,{"$f":"SUM(E20:E24)","v":376.43},{"$f":"L24*100000/100","v":11.01},null,41,{"$f":"+H23","v":4},6,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$54,5)","v":1.1010000000000001E-2},null,"Wellington Regional Strategy - Business","Downtown City Centre Business (Wellington Only)",110.1]
[41,"Wellington city"]
[42,"Lower Hutt city",null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value",null,{"$f":"VLOOKUP(G27,$A$25:$B$33,2,FALSE)","v":"Lower Hutt city"}]
[43,"Upper Hutt city",null,null,{"$f":"L27*100000/100","v":25.39},null,42,1,1,{"$f":"+J5","v":2},{"$f":"+$K$5","v":"2017/18"},{"$f":"ROUND(+'Impact for rates'!$C$9,5)","v":2.5389999999999999E-2},null,{"$f":"VLOOKUP(I27,$A$14:$B$19,2,FALSE)","v":"General Rate"},{"$f":"VLOOKUP(H27,$A$2:$B$5,2,FALSE)","v":"Residential"},{"$f":"L27*1000000/100","v":253.9}]
[44,"Porirua city",null,null,{"$f":"L28*100000/100","v":27.61},null,{"$f":"+G27","v":42},{"$f":"+H27","v":1},2,{"$f":"+J27","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$24,5)","v":2.7609999999999999E-2},null,"River Management","Residential",{"$f":"L28*1000000/100","v":276.10000000000002}]
[45,"Kapiti Coast district",null,null,{"$f":"L29*100000/100","v":51.23},null,42,1,3,{"$f":"+J28","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$13,5)","v":5.1229999999999998E-2},null,{"$f":"VLOOKUP(I29,$A$14:$B$19,2,FALSE)","v":"Regional Transport"},"Residential",{"$f":"L29*1000000/100","v":512.29999999999995}]
[46,"Masterton district",null,null,{"$f":"L30*100000/100","v":0.81},null,42,1,4,{"$f":"+J29","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$58,5)","v":8.0999999999999996E-4},null,"Stadium Purposes ","Residential",8.1]
[47,"Carterton district",null,{"$f":"SUM(E27:E31)","v":119.03999999999999},{"$f":"+L31","v":14},null,42,1,5,{"$f":"+J30","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$59,5)","v":14},null,"Wellington Regional Strategy","Residential",140000]
[48,"South Wairarapa district",null,null,{"$f":"L32*100000/100","v":25.39},null,42,2,1,{"$f":"+J31","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$9,5)","v":2.5389999999999999E-2},null,"General Rate","Business",253.9]
[49,"Tararua district",null,null,27.61,null,{"$f":"+G32","v":42},2,2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$24,5)","v":2.7609999999999999E-2},null,"River Management","Business",276.10000000000002]
[null,"         Tararua is Rural only",null,null,51.23,null,42,2,3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$13,5)","v":5.1229999999999998E-2},null,"Regional Transport","Business",{"$f":"L34*1000000/100","v":512.29999999999995}]
[null,null,null,null,1.31,null,42,2,4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$57,5)","v":1.31E-3},null,"Stadium Purposes ","Business",13.1]
[null,null,null,{"$f":"SUM(E32:E36)","v":114.58999999999999},9.0500000000000007,null,42,2,6,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$58,5)","v":9.0500000000000008E-3},null,"Wellington Regional Strategy - Business","Business",90.5]
[null,null,null,null,25.39,null,42,3,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$9,5)","v":2.5389999999999999E-2},null,"General Rate","Rural",253.9]
[null,null,null,null,27.61,null,{"$f":"+G37","v":42},3,2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$24,5)","v":2.7609999999999999E-2},null,"River Management","Rural",276.10000000000002]
[null,null,null,null,8.5400000000000009,null,42,3,3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$14,5)","v":8.5400000000000007E-3},null,"Regional Transport","Rural",85.4]
[null,null,null,null,0.71,null,42,3,4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$59,5)","v":7.1000000000000002E-4},null,"Stadium Purposes ","Rural",7.1]
[null,null,null,{"$f":"SUM(E37:E41)","v":90.25},{"$f":"+L41","v":28},null,42,3,5,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$60,5)","v":28},null,"Wellington Regional Strategy","Rural",280000]
[]
[null,null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value",null,{"$f":"VLOOKUP(G44,$A$25:$B$33,2,FALSE)","v":"Upper Hutt city"}]
[null,null,null,null,{"$f":"L44*100000/100","v":25.45},null,43,1,1,{"$f":"+J5","v":2},{"$f":"+$K$5","v":"2017/18"},{"$f":"ROUND(+'Impact for rates'!$C$10,5)","v":2.545E-2},null,{"$f":"VLOOKUP(I44,$A$14:$B$19,2,FALSE)","v":"General Rate"},{"$f":"VLOOKUP(H44,$A$2:$B$5,2,FALSE)","v":"Residential"},254.5]
[null,null,null,null,{"$f":"L45*100000/100","v":14.49},null,{"$f":"+G44","v":43},1,2,{"$f":"+J44","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$25,5)","v":1.4489999999999999E-2},null,"River Management","Residential",144.9]
[null,null,null,null,{"$f":"L46*100000/100","v":37.28},null,43,1,3,{"$f":"+J45","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$16,5)","v":3.7280000000000001E-2},null,"Regional Transport","Residential",372.8]
[null,null,null,null,{"$f":"L47*100000/100","v":0.67},null,43,1,4,{"$f":"+J46","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$62,5)","v":6.7000000000000002E-4},null,"Stadium Purposes ","Residential",6.7]
[null,null,null,{"$f":"SUM(E44:E48)","v":91.89},{"$f":"+L48","v":14},null,43,1,5,{"$f":"+J47","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$63,5)","v":14},null,"Wellington Regional Strategy","Residential",140000]
[null,null,null,null,{"$f":"L49*100000/100","v":25.45},null,{"$f":"+G48","v":43},2,1,{"$f":"+J48","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$10,5)","v":2.545E-2},null,"General Rate","Business",254.5]
[null,null,null,null,14.49,null,43,{"$f":"+H49","v":2},2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$25,5)","v":1.4489999999999999E-2},null,"River Management","Business",144.9]
[null,null,null,null,37.28,null,43,{"$f":"+H50","v":2},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$16,5)","v":3.7280000000000001E-2},null,"Regional Transport","Business",372.8]
[null,null,null,null,0.69,null,43,{"$f":"+H51","v":2},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$61,5)","v":6.8999999999999997E-4},null,"Stadium Purposes ","Business",6.9]
[null,null,null,{"$f":"SUM(E49:E53)","v":86.96},9.0500000000000007,null,43,{"$f":"+H52","v":2},6,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$62,5)","v":9.0500000000000008E-3},null,"Wellington Regional Strategy - Business","Business",90.5]
[null,null,null,null,25.45,null,43,3,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$10,5)","v":2.545E-2},null,"General Rate","Rural",254.5]
[null,null,null,null,14.49,null,43,{"$f":"+H54","v":3},2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$25,5)","v":1.4489999999999999E-2},null,"River Management","Rural",144.9]
[null,null,null,null,8.5400000000000009,null,43,{"$f":"+H55","v":3},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$17,5)","v":8.5400000000000007E-3},null,"Regional Transport","Rural",85.4]
[null,null,null,null,0.24,null,43,{"$f":"+H56","v":3},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$63,5)","v":2.4000000000000001E-4},null,"Stadium Purposes ","Rural",2.4]
[null,null,null,{"$f":"SUM(E54:E58)","v":76.72},{"$f":"+L58","v":28},null,43,{"$f":"+H57","v":3},5,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$64,5)","v":28},null,"Wellington Regional Strategy","Rural",{"$f":"L58*1000000/100","v":280000}]
[]
[null,null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value",null,{"$f":"VLOOKUP(G61,$A$25:$B$33,2,FALSE)","v":"Porirua city"}]
[null,null,null,null,{"$f":"L61*100000/100","v":25.1},null,44,1,1,{"$f":"+J5","v":2},{"$f":"+$K$5","v":"2017/18"},{"$f":"ROUND(+'Impact for rates'!$C$11,5)","v":2.5100000000000001E-2},null,{"$f":"VLOOKUP(I61,$A$14:$B$19,2,FALSE)","v":"General Rate"},{"$f":"VLOOKUP(H61,$A$2:$B$5,2,FALSE)","v":"Residential"},{"$f":"L61*1000000/100","v":251}]
[null,null,null,null,{"$f":"L62*100000/100","v":0.48},null,{"$f":"+G61","v":44},1,2,{"$f":"+J61","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$26,5)","v":4.8000000000000001E-4},null,"River Management","Residential",4.8]
[null,null,null,null,{"$f":"L63*100000/100","v":50.65},null,44,1,3,{"$f":"+J62","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$19,5)","v":5.0650000000000001E-2},null,"Regional Transport","Residential",506.5]
[null,null,null,null,{"$f":"L64*100000/100","v":0.68},null,44,1,4,{"$f":"+J63","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$66,5)","v":6.8000000000000005E-4},null,"Stadium Purposes ","Residential",6.8]
[null,null,null,{"$f":"SUM(E61:E65)","v":90.910000000000011},{"$f":"+L65","v":14},null,44,1,5,{"$f":"+J64","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$67,5)","v":14},null,"Wellington Regional Strategy","Residential",140000]
[null,null,null,null,{"$f":"L66*100000/100","v":25.1},null,{"$f":"+G65","v":44},2,1,{"$f":"+J65","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$11,5)","v":2.5100000000000001E-2},null,"General Rate","Business",251]
[null,null,null,null,0.48,null,44,{"$f":"+H66","v":2},2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$26,5)","v":4.8000000000000001E-4},null,"River Management","Business",4.8]
[null,null,null,null,50.65,null,44,{"$f":"+H67","v":2},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$19,5)","v":5.0650000000000001E-2},null,"Regional Transport","Business",506.5]
[null,null,null,null,1.1100000000000001,null,44,{"$f":"+H68","v":2},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$65,5)","v":1.1100000000000001E-3},null,"Stadium Purposes ","Business",11.1]
[null,null,null,{"$f":"SUM(E66:E70)","v":86.28},8.94,null,44,{"$f":"+H69","v":2},6,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$66,5)","v":8.94E-3},null,"Wellington Regional Strategy - Business","Business",89.4]
[null,null,null,null,25.1,null,44,3,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$11,5)","v":2.5100000000000001E-2},null,"General Rate","Rural",251]
[null,null,null,null,0.48,null,44,{"$f":"+H71","v":3},2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$26,5)","v":4.8000000000000001E-4},null,"River Management","Rural",4.8]
[null,null,null,null,8.44,null,44,{"$f":"+H72","v":3},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$20,5)","v":8.4399999999999996E-3},null,"Regional Transport","Rural",84.4]
[null,null,null,null,0.23,null,44,{"$f":"+H73","v":3},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$67,5)","v":2.3000000000000001E-4},null,"Stadium Purposes ","Rural",2.2999999999999998]
[null,null,null,{"$f":"SUM(E71:E75)","v":62.25},{"$f":"+L75","v":28},null,44,{"$f":"+H74","v":3},5,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$68,5)","v":28},null,"Wellington Regional Strategy","Rural",{"$f":"L75*1000000/100","v":280000}]
[]
[null,null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value",null,{"$f":"VLOOKUP(G78,$A$25:$B$33,2,FALSE)","v":"Kapiti Coast district"}]
[null,null,null,null,{"$f":"L78*100000/100","v":29.53},null,45,1,1,{"$f":"+J5","v":2},{"$f":"+$K$5","v":"2017/18"},{"$f":"ROUND(+'Impact for rates'!$C$12,5)","v":2.9530000000000001E-2},null,{"$f":"VLOOKUP(I78,$A$14:$B$19,2,FALSE)","v":"General Rate"},{"$f":"VLOOKUP(H78,$A$2:$B$5,2,FALSE)","v":"Residential"},{"$f":"L78*1000000/100","v":295.3}]
[null,null,null,null,{"$f":"L79*100000/100","v":19.88},null,{"$f":"+G78","v":45},1,2,{"$f":"+J78","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$27,5)","v":1.9879999999999998E-2},null,"River Management","Residential",198.8]
[null,null,null,null,{"$f":"L80*100000/100","v":59.59},null,45,1,3,{"$f":"+J79","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$22,5)","v":5.9589999999999997E-2},null,"Regional Transport","Residential",595.9]
[null,null,null,null,{"$f":"L81*100000/100","v":0.46},null,45,1,4,{"$f":"+J80","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$69,5)","v":4.6000000000000001E-4},null,"Stadium Purposes ","Residential",4.5999999999999996]
[null,null,null,{"$f":"SUM(E78:E82)","v":123.46},{"$f":"+L82","v":14},null,45,1,5,{"$f":"+J81","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$71,5)","v":14},null,"Wellington Regional Strategy","Residential",140000]
[null,null,null,null,{"$f":"L83*100000/100","v":29.53},null,{"$f":"+G82","v":45},2,1,{"$f":"+J82","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$12,5)","v":2.9530000000000001E-2},null,"General Rate","Business",295.3]
[null,null,null,null,19.88,null,45,{"$f":"+H83","v":2},2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$27,5)","v":1.9879999999999998E-2},null,"River Management","Business",198.8]
[null,null,null,null,59.59,null,45,{"$f":"+H84","v":2},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$22,5)","v":5.9589999999999997E-2},null,"Regional Transport","Business",595.9]
[null,null,null,null,0.46,null,45,{"$f":"+H85","v":2},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$69,5)","v":4.6000000000000001E-4},null,"Stadium Purposes ","Business",4.5999999999999996]
[null,null,null,{"$f":"SUM(E83:E87)","v":119.97999999999999},10.52,null,45,{"$f":"+H86","v":2},6,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$70,5)","v":1.052E-2},null,"Wellington Regional Strategy - Business","Business",105.2]
[null,null,null,null,29.53,null,45,3,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$12,5)","v":2.9530000000000001E-2},null,"General Rate","Rural",295.3]
[null,null,null,null,19.88,null,45,{"$f":"+H88","v":3},2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$27,5)","v":1.9879999999999998E-2},null,"River Management","Rural",198.8]
[null,null,null,null,9.93,null,45,{"$f":"+H89","v":3},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$23,5)","v":9.9299999999999996E-3},null,"Regional Transport","Rural",99.3]
[null,null,null,null,0.25,null,45,{"$f":"+H90","v":3},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$70,5)","v":2.5000000000000001E-4},null,"Stadium Purposes ","Rural",2.5]
[null,null,null,{"$f":"SUM(E88:E92)","v":87.59},{"$f":"+L92","v":28},null,45,{"$f":"+H91","v":3},5,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$72,5)","v":28},null,"Wellington Regional Strategy","Rural",{"$f":"L92*1000000/100","v":280000}]
[]
[null,null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value",null,{"$f":"VLOOKUP(G95,$A$25:$B$33,2,FALSE)","v":"Masterton district"}]
[null,null,null,null,{"$f":"L95*100000/100","v":26.55},null,46,1,1,{"$f":"+J5","v":2},{"$f":"+$K$5","v":"2017/18"},{"$f":"ROUND(+'Impact for rates'!$C$13,5)","v":2.6550000000000001E-2},null,{"$f":"VLOOKUP(I95,$A$14:$B$19,2,FALSE)","v":"General Rate"},{"$f":"VLOOKUP(H95,$A$2:$B$5,2,FALSE)","v":"Residential"},{"$f":"L95*1000000/100","v":265.5}]
[null,null,null,null,{"$f":"L96*100000/100","v":0},null,{"$f":"+G95","v":46},1,2,{"$f":"+J95","v":2},"2017/18",0,null,"River Management","Residential",0]
[null,null,null,null,{"$f":"L97*100000/100","v":53.57},null,46,1,3,{"$f":"+J96","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$25,5)","v":5.357E-2},null,"Regional Transport","Residential",535.70000000000005]
[null,null,null,null,{"$f":"L98*100000/100","v":0.61},null,46,1,4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$72,5)","v":6.0999999999999997E-4},null,"Stadium Purposes ","Residential",6.1]
[null,null,null,{"$f":"SUM(E95:E99)","v":94.73},{"$f":"+L99","v":14},null,46,1,5,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$75,5)","v":14},null,"Wellington Regional Strategy","Residential",140000]
[null,null,null,null,{"$f":"L100*100000/100","v":26.55},null,{"$f":"+G99","v":46},2,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$13,5)","v":2.6550000000000001E-2},null,"General Rate","Business",265.5]
[null,null,null,null,0,null,46,{"$f":"+H100","v":2},2,2,"2017/18",0,null,"River Management","Business",0]
[null,null,null,null,53.57,null,46,{"$f":"+H101","v":2},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$25,5)","v":5.357E-2},null,"Regional Transport","Business",535.70000000000005]
[null,null,null,null,0.61,null,46,{"$f":"+H102","v":2},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$72,5)","v":6.0999999999999997E-4},null,"Stadium Purposes ","Business",6.1]
[null,null,null,{"$f":"SUM(E100:E104)","v":90.19},9.4600000000000009,null,46,{"$f":"+H103","v":2},6,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$74,5)","v":9.4599999999999997E-3},null,"Wellington Regional Strategy - Business","Business",94.6]
[null,null,null,null,26.55,null,46,3,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$13,5)","v":2.6550000000000001E-2},null,"General Rate","Rural",265.5]
[null,null,null,null,0,null,46,{"$f":"+H105","v":3},2,2,"2017/18",0,null,"River Management","Rural",0]
[null,null,null,null,8.93,null,46,{"$f":"+H106","v":3},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$26,5)","v":8.9300000000000004E-3},null,"Regional Transport","Rural",89.3]
[null,null,null,null,0.22,null,46,{"$f":"+H107","v":3},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$73,5)","v":2.2000000000000001E-4},null,"Stadium Purposes ","Rural",2.2000000000000002]
[null,null,null,{"$f":"SUM(E105:E109)","v":63.7},{"$f":"+L109","v":28},null,46,{"$f":"+H108","v":3},5,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$76,5)","v":28},null,"Wellington Regional Strategy","Rural",{"$f":"L109*1000000/100","v":280000}]
[]
[null,null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value",null,{"$f":"VLOOKUP(G112,$A$25:$B$33,2,FALSE)","v":"Carterton district"}]
[null,null,null,null,{"$f":"L112*100000/100","v":26.48},null,47,1,1,{"$f":"+$J$5","v":2},{"$f":"+$K$5","v":"2017/18"},{"$f":"ROUND(+'Impact for rates'!$C$14,5)","v":2.648E-2},null,{"$f":"VLOOKUP(I112,$A$14:$B$19,2,FALSE)","v":"General Rate"},{"$f":"VLOOKUP(H112,$A$2:$B$5,2,FALSE)","v":"Residential"},{"$f":"L112*1000000/100","v":264.8}]
[null,null,null,null,{"$f":"L113*100000/100","v":0},null,{"$f":"+G112","v":47},1,2,{"$f":"+J112","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$28,5)","v":0},null,"River Management","Residential",0]
[null,null,null,null,{"$f":"L114*100000/100","v":53.44},null,47,1,3,{"$f":"+J113","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$28,5)","v":5.3440000000000001E-2},null,"Regional Transport","Residential",534.4]
[null,null,null,null,{"$f":"L115*100000/100","v":0.54},null,47,1,4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$75,5)","v":5.4000000000000001E-4},null,"Stadium Purposes ","Residential",5.4]
[null,null,null,{"$f":"SUM(E112:E116)","v":94.460000000000008},{"$f":"+L116","v":14},null,47,1,5,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$79,5)","v":14},null,"Wellington Regional Strategy","Residential",140000]
[null,null,null,null,{"$f":"L117*100000/100","v":26.48},null,{"$f":"+G116","v":47},2,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$14,5)","v":2.648E-2},null,"General Rate","Business",264.8]
[null,null,null,null,0,null,47,{"$f":"+H117","v":2},2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$28,5)","v":0},null,"River Management","Business",0]
[null,null,null,null,53.44,null,47,{"$f":"+H118","v":2},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$28,5)","v":5.3440000000000001E-2},null,"Regional Transport","Business",534.4]
[null,null,null,null,0.54,null,47,{"$f":"+H119","v":2},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$75,5)","v":5.4000000000000001E-4},null,"Stadium Purposes ","Business",5.4]
[null,null,null,{"$f":"SUM(E117:E121)","v":89.9},9.44,null,47,{"$f":"+H120","v":2},6,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$78,5)","v":9.4400000000000005E-3},null,"Wellington Regional Strategy - Business","Business",94.4]
[null,null,null,null,26.48,null,47,3,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$14,5)","v":2.648E-2},null,"General Rate","Rural",264.8]
[null,null,null,null,0,null,47,{"$f":"+H122","v":3},2,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$28,5)","v":0},null,"River Management","Rural",0]
[null,null,null,null,8.91,null,47,{"$f":"+H123","v":3},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$29,5)","v":8.9099999999999995E-3},null,"Regional Transport","Rural",89.1]
[null,null,null,null,0.2,null,47,{"$f":"+H124","v":3},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$76,5)","v":2.0000000000000001E-4},null,"Stadium Purposes ","Rural",2]
[null,null,null,{"$f":"SUM(E122:E126)","v":63.59},{"$f":"+L126","v":28},null,47,{"$f":"+H125","v":3},5,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$80,5)","v":28},null,"Wellington Regional Strategy","Rural",{"$f":"L126*1000000/100","v":280000}]
[]
[null,null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value",null,{"$f":"VLOOKUP(G129,$A$25:$B$33,2,FALSE)","v":"South Wairarapa district"}]
[null,null,null,null,{"$f":"L129*100000/100","v":25.81},null,48,1,1,{"$f":"+$J$5","v":2},{"$f":"+$K$5","v":"2017/18"},{"$f":"ROUND(+'Impact for rates'!$C$15,5)","v":2.581E-2},null,{"$f":"VLOOKUP(I129,$A$14:$B$19,2,FALSE)","v":"General Rate"},{"$f":"VLOOKUP(H129,$A$2:$B$5,2,FALSE)","v":"Residential"},{"$f":"L129*1000000/100","v":258.10000000000002}]
[null,null,null,null,{"$f":"L130*100000/100","v":0},null,{"$f":"+G129","v":48},1,2,{"$f":"+J129","v":2},"2017/18",0,null,"River Management","Residential",0]
[null,null,null,null,{"$f":"L131*100000/100","v":52.08},null,48,1,3,{"$f":"+J130","v":2},"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$31,5)","v":5.2080000000000001E-2},null,"Regional Transport","Residential",520.79999999999995]
[null,null,null,null,{"$f":"L132*100000/100","v":0.65},null,48,1,4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$78,5)","v":6.4999999999999997E-4},null,"Stadium Purposes ","Residential",6.5]
[null,null,null,{"$f":"SUM(E129:E133)","v":92.54},{"$f":"+L133","v":14},null,48,1,5,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$83,5)","v":14},null,"Wellington Regional Strategy","Residential",140000]
[null,null,null,null,{"$f":"L134*100000/100","v":25.81},null,{"$f":"+G133","v":48},2,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$15,5)","v":2.581E-2},null,"General Rate","Business",258.10000000000002]
[null,null,null,null,0,null,48,{"$f":"+H134","v":2},2,2,"2017/18",0,null,"River Management","Business",0]
[null,null,null,null,52.08,null,48,{"$f":"+H135","v":2},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$31,5)","v":5.2080000000000001E-2},null,"Regional Transport","Business",520.79999999999995]
[null,null,null,null,0.65,null,48,{"$f":"+H136","v":2},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$78,5)","v":6.4999999999999997E-4},null,"Stadium Purposes ","Business",6.5]
[null,null,null,{"$f":"SUM(E134:E138)","v":87.740000000000009},9.1999999999999993,null,48,{"$f":"+H137","v":2},6,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$82,5)","v":9.1999999999999998E-3},null,"Wellington Regional Strategy - Business","Business",92]
[null,null,null,null,25.81,null,48,3,1,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$15,5)","v":2.581E-2},null,"General Rate","Rural",258.10000000000002]
[null,null,null,null,0,null,48,{"$f":"+H139","v":3},2,2,"2017/18",0,null,"River Management","Rural",0]
[null,null,null,null,8.68,null,48,{"$f":"+H140","v":3},3,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$J$32,5)","v":8.6800000000000002E-3},null,"Regional Transport","Rural",86.8]
[null,null,null,null,0.15,null,48,{"$f":"+H141","v":3},4,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$C$79,5)","v":1.4999999999999999E-4},null,"Stadium Purposes ","Rural",1.5]
[null,null,null,{"$f":"SUM(E139:E143)","v":62.639999999999993},{"$f":"+L143","v":28},null,48,{"$f":"+H142","v":3},5,2,"2017/18",{"$f":"ROUND(+'Impact for rates'!$I$84,5)","v":28},null,"Wellington Regional Strategy","Rural",{"$f":"L143*1000000/100","v":280000}]
[]
[null,null,null,null,null,null,"TA_ID","Rate_Class_ID","Rates_ID","Rates_Status_ID","Rates_year","Rates_value",null,{"$f":"VLOOKUP(G146,$A$25:$B$33,2,FALSE)","v":"Tararua district"}]
[null,null,null,null,{"$f":"L146*100000/100","v":25.9},null,49,3,1,{"$f":"+$J$5","v":2},{"$f":"+$K$5","v":"2017/18"},{"$f":"ROUND(+'Impact for rates'!$C$16,5)","v":2.5899999999999999E-2},null,{"$f":"VLOOKUP(I146,$A$14:$B$19,2,FALSE)","v":"General Rate"},{"$f":"VLOOKUP(H146,$A$2:$B$5,2,FALSE)","v":"Rural"},{"$f":"L146*1000000/100","v":259}]
[null,null,null,null,{"$f":"L147*100000/100","v":0},null,{"$f":"+G146","v":49},3,2,{"$f":"+J146","v":2},{"$f":"+$K$5","v":"2017/18"},0,null,{"$f":"VLOOKUP(I147,$A$14:$B$19,2,FALSE)","v":"River Management"},{"$f":"VLOOKUP(H147,$A$2:$B$5,2,FALSE)","v":"Rural"},{"$f":"L147*1000000/100","v":0}]
[null,null,null,null,{"$f":"L148*100000/100","v":0},null,49,3,3,{"$f":"+J147","v":2},{"$f":"+$K$5","v":"2017/18"},0,null,{"$f":"VLOOKUP(I148,$A$14:$B$19,2,FALSE)","v":"Regional Transport"},{"$f":"VLOOKUP(H148,$A$2:$B$5,2,FALSE)","v":"Rural"},{"$f":"L148*1000000/100","v":0}]
[null,null,null,null,{"$f":"L149*100000/100","v":0},null,49,3,4,{"$f":"+J148","v":2},{"$f":"+$K$5","v":"2017/18"},0,null,{"$f":"VLOOKUP(I149,$A$14:$B$19,2,FALSE)","v":"Stadium Purposes "},{"$f":"VLOOKUP(H149,$A$2:$B$5,2,FALSE)","v":"Rural"},{"$f":"L149*1000000/100","v":0}]
[null,null,null,null,{"$f":"+L150","v":28},null,49,3,5,{"$f":"+J149","v":2},{"$f":"+$K$5","v":"2017/18"},{"$f":"ROUND(+'Impact for rates'!$I$85,5)","v":28},null,{"$f":"VLOOKUP(I150,$A$14:$B$19,2,FALSE)","v":"Wellington Regional Strategy"},{"$f":"VLOOKUP(H150,$A$2:$B$5,2,FALSE)","v":"Rural"},{"$f":"L150*1000000/100","v":280000}]

{"sheet":"Comparison","index":21,"n_rows":81,"n_cols":14,"rows_kept":81,"cut":false,"hidden":false,"merged":[[1,0,1,1],[30,1,30,11],[4,1,4,11],[57,1,57,11],[4,0,5,0],[30,0,31,0],[57,0,58,0]]}
["Comparison of proposed vs current"]
[{"$f":"check_total","v":-3.7252902984619141E-9}]
[]
["Current rates model"]
[null,"TA"]
[null,"Wellington City","Hutt City","Upper Hutt City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Other","Total"]
["General Rates",{"$f":"IFERROR(INDEX(Gen!$I$9:$I$17,MATCH(B$32,Gen!$A$9:$A$17,0),),0)","v":21189529},{"$f":"IFERROR(INDEX(Gen!$I$9:$I$17,MATCH(C$32,Gen!$A$9:$A$17,0),),0)","v":7179456},{"$f":"IFERROR(INDEX(Gen!$I$9:$I$17,MATCH(D$32,Gen!$A$9:$A$17,0),),0)","v":2718137},{"$f":"IFERROR(INDEX(Gen!$I$9:$I$17,MATCH(E$32,Gen!$A$9:$A$17,0),),0)","v":3367757},{"$f":"IFERROR(INDEX(Gen!$I$9:$I$17,MATCH(F$32,Gen!$A$9:$A$17,0),),0)","v":4329462},{"$f":"IFERROR(INDEX(Gen!$I$9:$I$17,MATCH(G$32,Gen!$A$9:$A$17,0),),0)","v":1675353},{"$f":"IFERROR(INDEX(Gen!$I$9:$I$17,MATCH(H$32,Gen!$A$9:$A$17,0),),0)","v":774173},{"$f":"IFERROR(INDEX(Gen!$I$9:$I$17,MATCH(I$32,Gen!$A$9:$A$17,0),),0)","v":1245449},{"$f":"IFERROR(INDEX(Gen!$I$9:$I$17,MATCH(J$32,Gen!$A$9:$A$17,0),),0)","v":2354},{"$f":"IFERROR(INDEX(Gen!$I$9:$I$17,MATCH(K$32,Gen!$A$9:$A$17,0),),0)","v":0},{"$f":"Essbase!F4","v":42481670.520543605},{"$f":"ROUND(L7-SUM(B7:K7),-1)","v":0}]
["Remission of Regional Rates",0,0,0,0,0,0,0,0,0,0,{"$f":"Essbase!F5","v":0},{"$f":"ROUND(L8-SUM(B8:K8),-1)","v":0}]
["Transport Rate",{"$f":"IFERROR(INDEX(Tran!$M$7:$M$48,MATCH(B$32,Tran!$B$7:$B$48,0),),0)","v":38457358.009229302},{"$f":"IFERROR(INDEX(Tran!$M$7:$M$48,MATCH(C$32,Tran!$B$7:$B$48,0),),0)","v":11536013.200611394},{"$f":"IFERROR(INDEX(Tran!$M$7:$M$48,MATCH(D$32,Tran!$B$7:$B$48,0),),0)","v":4596383.5631226422},{"$f":"IFERROR(INDEX(Tran!$M$7:$M$48,MATCH(E$32,Tran!$B$7:$B$48,0),),0)","v":6066071.2483420111},{"$f":"IFERROR(INDEX(Tran!$M$7:$M$48,MATCH(F$32,Tran!$B$7:$B$48,0),),0)","v":3090620.0876498539},{"$f":"IFERROR(INDEX(Tran!$M$7:$M$48,MATCH(G$32,Tran!$B$7:$B$48,0),),0)","v":306748.56607832108},{"$f":"IFERROR(INDEX(Tran!$M$7:$M$48,MATCH(H$32,Tran!$B$7:$B$48,0),),0)","v":198788.91364038916},{"$f":"IFERROR(INDEX(Tran!$M$7:$M$48,MATCH(I$32,Tran!$B$7:$B$48,0),),0)","v":404412.54849203897},{"$f":"IFERROR(INDEX(Tran!$M$7:$M$48,MATCH(J$32,Tran!$B$7:$B$48,0),),0)","v":0},{"$f":"IFERROR(INDEX(Tran!$M$7:$M$48,MATCH(K$32,Tran!$B$7:$B$48,0),),0)","v":0},{"$f":"Essbase!F6","v":64656396.127130874},0]
["River  Mgmt Rates",{"$f":"IFERROR(INDEX(Riv!$H$6:$H$14,MATCH(B$32,Riv!$A$6:$A$14,0),),0)","v":43255},{"$f":"IFERROR(INDEX(Riv!$H$6:$H$14,MATCH(C$32,Riv!$A$6:$A$14,0),),0)","v":3685586},{"$f":"IFERROR(INDEX(Riv!$H$6:$H$14,MATCH(D$32,Riv!$A$6:$A$14,0),),0)","v":678045},{"$f":"IFERROR(INDEX(Riv!$H$6:$H$14,MATCH(E$32,Riv!$A$6:$A$14,0),),0)","v":28308},{"$f":"IFERROR(INDEX(Riv!$H$6:$H$14,MATCH(F$32,Riv!$A$6:$A$14,0),),0)","v":1368226},{"$f":"IFERROR(INDEX(Riv!$H$6:$H$14,MATCH(G$32,Riv!$A$6:$A$14,0),),0)","v":0},{"$f":"IFERROR(INDEX(Riv!$H$6:$H$14,MATCH(H$32,Riv!$A$6:$A$14,0),),0)","v":23240},{"$f":"IFERROR(INDEX(Riv!$H$6:$H$14,MATCH(I$32,Riv!$A$6:$A$14,0),),0)","v":0},{"$f":"IFERROR(INDEX(Riv!$H$6:$H$14,MATCH(J$32,Riv!$A$6:$A$14,0),),0)","v":0},{"$f":"IFERROR(INDEX(Riv!$H$6:$H$14,MATCH(K$32,Riv!$A$6:$A$14,0),),0)","v":0},{"$f":"Essbase!F7","v":5826660.417418221},0]
["Flood protection - Region",0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(L11-SUM(B11:K11),-1)","v":0}]
["Flood protection - Catchment",0,0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(L12-SUM(B12:K12),-1)","v":0}]
["Stadium Rate",{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(B$6,Stad!$B$8:$B$49,0),),0)","v":580986},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(C$6,Stad!$B$8:$B$49,0),),0)","v":190924},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(D$6,Stad!$B$8:$B$49,0),),0)","v":51447},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(E$6,Stad!$B$8:$B$49,0),),0)","v":70226},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(F$6,Stad!$B$8:$B$49,0),),0)","v":47340},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(G$6,Stad!$B$8:$B$49,0),),0)","v":19562},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(H$6,Stad!$B$8:$B$49,0),),0)","v":6846},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(I$6,Stad!$B$8:$B$49,0),),0)","v":10760},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(J$6,Stad!$B$8:$B$49,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(K$6,Stad!$B$8:$B$49,0),),0)","v":0},{"$f":"Essbase!F11","v":978091.35},0]
["WRS Rate",{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(B$6,WRS!$B$8:$B$49,0),),0)","v":2299850.9726340426},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(C$6,WRS!$B$8:$B$49,0),),0)","v":862252.31806421571},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(D$6,WRS!$B$8:$B$49,0),),0)","v":343198.01081979473},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(E$6,WRS!$B$8:$B$49,0),),0)","v":354526.17078167095},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(F$6,WRS!$B$8:$B$49,0),),0)","v":491419.64592721401},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(G$6,WRS!$B$8:$B$49,0),),0)","v":241562.29325001914},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(H$6,WRS!$B$8:$B$49,0),),0)","v":90904.663577743515},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(I$6,WRS!$B$8:$B$49,0),),0)","v":138051.14376879905},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(J$6,WRS!$B$8:$B$49,0),),0)","v":252},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(K$6,WRS!$B$8:$B$49,0),),0)","v":0},{"$f":"Essbase!F12","v":4822017.2188234972},0]
["District-Wide Rates",{"$f":"SUM(B7:B14)","v":62570978.981863342},23454231.51867561,8387210.5739424368,9886888.4191236813,9327067.733577067,2243225.8593283403,1093952.5772181328,1798672.6922608381,2606,0,118764835.63391618,0]
["Rates Penalties",0,0,0,0,0,0,0,0,0,0,{"$f":"Essbase!F14","v":0},0]
["Remission of Rates Penalties",0,0,0,0,0,0,0,0,0,0,{"$f":"Essbase!F15","v":0},0]
["Farm plans",{"$f":"IFERROR(INDEX('Farm Plan'!$I$7:$I$9,MATCH(B$6,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$I$7:$I$9,MATCH(C$6,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$I$7:$I$9,MATCH(D$6,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$I$7:$I$9,MATCH(E$6,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$I$7:$I$9,MATCH(F$6,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$I$7:$I$9,MATCH(G$6,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$I$7:$I$9,MATCH(H$6,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$I$7:$I$9,MATCH(I$6,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$I$7:$I$9,MATCH(J$6,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$I$7:$I$9,MATCH(K$6,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"Essbase!F16","v":0},0]
["Pest Rate",{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(B$6,Pest!$G$11:$W$11,0)),0)","v":26190.392757922371},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(C$6,Pest!$G$11:$W$11,0)),0)","v":11980.441591041395},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(D$6,Pest!$G$11:$W$11,0)),0)","v":41780.203397771729},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(E$6,Pest!$G$11:$W$11,0)),0)","v":9119.5324423269267},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(F$6,Pest!$G$11:$W$11,0)),0)","v":22461.211910212649},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(G$6,Pest!$G$11:$W$11,0)),0)","v":159355.51164393779},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(H$6,Pest!$G$11:$W$11,0)),0)","v":60068.378325866543},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(I$6,Pest!$G$11:$W$11,0)),0)","v":136962.28562505482},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(J$6,Pest!$G$11:$W$11,0)),0)","v":4082.0423058657721},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(K$6,Pest!$G$11:$W$11,0)),0)","v":0},{"$f":"Essbase!F17","v":472000},{"$f":"ROUND(L19-SUM(B19:K19),-1)","v":0}]
["River  Mgmt Rates - Non District Wide",0,0,0,0,0,0,0,{"$f":"Riv!H26","v":93297},0,0,{"$f":"Essbase!F18","v":93297.36},0]
["Special Rates - Land Management",0,0,0,0,0,0,0,0,0,{"$f":"'Summarised data'!F24","v":61840},{"$f":"Essbase!F19","v":61840},0]
["Special Rates (aka Protected Property)",0,0,0,0,0,0,0,0,0,{"$f":"'Summarised data'!AO50","v":1389916.1159999999},{"$f":"Essbase!F20","v":1389916.1159999999},0]
["Total Other Rates",{"$f":"SUM(B16:B22)","v":26190.392757922371},11980.441591041395,41780.203397771729,9119.5324423269267,22461.211910212649,159355.51164393779,60068.378325866543,230259.28562505482,4082.0423058657721,1451756.1159999999,2017053.4759999998,0]
["Total Regnl Rates",{"$f":"SUM(B23,B15)","v":62597169.374621265},23466211.960266653,8428990.7773402091,9896007.9515660089,9349528.9454872794,2402581.3709722781,1154020.9555439993,2028931.9778858928,6688.0423058657725,1451756.1159999999,120781889.10991618,0,{"$f":"ROUND(L24-'Summarised data'!E50-'Summarised data'!F50,-1)","v":0}]
["Bulk Water levies",0,0,0,0,0,0,0,0,0,{"$f":"'Summarised data'!G50","v":30862765.437637702},{"$f":"Essbase!F23","v":30862765.437637679},0]
["External revenue",0,0,0,0,0,0,0,0,0,{"$f":"'Summarised data'!H50","v":61897902.431706071},{"$f":"'Summarised data'!H50","v":61897902.431706071},0]
["Govt subsidies",0,0,0,0,0,0,0,0,0,{"$f":"'Summarised data'!I50","v":92939625.765468135},{"$f":"'Summarised data'!I100","v":92939625.765468135},0]
["Total funding",{"$f":"SUM(B24:B27)","v":62597169.374621265},23466211.960266653,8428990.7773402091,9896007.9515660089,9349528.9454872794,2402581.3709722781,1154020.9555439993,2028931.9778858928,6688.0423058657725,187152049.7508119,306482182.74472809,0,{"$f":"ROUND(L28-'Summarised data'!J50,-1)","v":0}]
[]
["Proposed rates model"]
[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","Total"]
["General Rates",{"$f":"IFERROR(INDEX(Gen!$C$9:$C$17,MATCH(B$32,Gen!$A$9:$A$17,0),),0)","v":15862811.156596951},{"$f":"IFERROR(INDEX(Gen!$C$9:$C$17,MATCH(C$32,Gen!$A$9:$A$17,0),),0)","v":5374652.6769613186},{"$f":"IFERROR(INDEX(Gen!$C$9:$C$17,MATCH(D$32,Gen!$A$9:$A$17,0),),0)","v":2034839.7822724106},{"$f":"IFERROR(INDEX(Gen!$C$9:$C$17,MATCH(E$32,Gen!$A$9:$A$17,0),),0)","v":2521155.0744845136},{"$f":"IFERROR(INDEX(Gen!$C$9:$C$17,MATCH(F$32,Gen!$A$9:$A$17,0),),0)","v":3241103.0164212543},{"$f":"IFERROR(INDEX(Gen!$C$9:$C$17,MATCH(G$32,Gen!$A$9:$A$17,0),),0)","v":1254195.53077368},{"$f":"IFERROR(INDEX(Gen!$C$9:$C$17,MATCH(H$32,Gen!$A$9:$A$17,0),),0)","v":579558.09809740284},{"$f":"IFERROR(INDEX(Gen!$C$9:$C$17,MATCH(I$32,Gen!$A$9:$A$17,0),),0)","v":932362.62480212352},{"$f":"IFERROR(INDEX(Gen!$C$9:$C$17,MATCH(J$32,Gen!$A$9:$A$17,0),),0)","v":1762.5726298140837},{"$f":"IFERROR(INDEX(Gen!$C$9:$C$17,MATCH(K$32,Gen!$A$9:$A$17,0),),0)","v":0},{"$f":"Essbase!I4","v":31802440.533039469},{"$f":"ROUND(L33-SUM(B33:K33),-1)","v":0}]
["Remission of Regional Rates",0,0,0,0,0,0,0,0,0,0,{"$f":"Essbase!I5","v":0},0]
["Transport Rate",{"$f":"IFERROR(INDEX(Tran!$D$7:$D$48,MATCH(B$32,Tran!$B$7:$B$48,0),),0)","v":44814092.375921398},{"$f":"IFERROR(INDEX(Tran!$D$7:$D$48,MATCH(C$32,Tran!$B$7:$B$48,0),),0)","v":7797061.7671905821},{"$f":"IFERROR(INDEX(Tran!$D$7:$D$48,MATCH(D$32,Tran!$B$7:$B$48,0),),0)","v":2732381.0014977702},{"$f":"IFERROR(INDEX(Tran!$D$7:$D$48,MATCH(E$32,Tran!$B$7:$B$48,0),),0)","v":3424222.6659463495},{"$f":"IFERROR(INDEX(Tran!$D$7:$D$48,MATCH(F$32,Tran!$B$7:$B$48,0),),0)","v":4110579.2907846565},{"$f":"IFERROR(INDEX(Tran!$D$7:$D$48,MATCH(G$32,Tran!$B$7:$B$48,0),),0)","v":909359.83328313916},{"$f":"IFERROR(INDEX(Tran!$D$7:$D$48,MATCH(H$32,Tran!$B$7:$B$48,0),),0)","v":333789.12713713688},{"$f":"IFERROR(INDEX(Tran!$D$7:$D$48,MATCH(I$32,Tran!$B$7:$B$48,0),),0)","v":534910.0754049205},{"$f":"IFERROR(INDEX(Tran!$D$7:$D$48,MATCH(J$32,Tran!$B$7:$B$48,0),),0)","v":0},{"$f":"IFERROR(INDEX(Tran!$D$7:$D$48,MATCH(K$32,Tran!$B$7:$B$48,0),),0)","v":0},{"$f":"Essbase!I6","v":64656396.137165897},0]
["River  Mgmt Rates",0,0,0,0,0,0,0,0,0,0,{"$f":"Essbase!I7","v":0},0]
["Flood protection - Region",{"$f":"IFERROR(INDEX(Gen!$C$33:$C$41,MATCH(B$32,Gen!$A$33:$A$41,0),),0)","v":2746795.3751024092},{"$f":"IFERROR(INDEX(Gen!$C$33:$C$41,MATCH(C$32,Gen!$A$33:$A$41,0),),0)","v":930671.80653660721},{"$f":"IFERROR(INDEX(Gen!$C$33:$C$41,MATCH(D$32,Gen!$A$33:$A$41,0),),0)","v":352351.70158952585},{"$f":"IFERROR(INDEX(Gen!$C$33:$C$41,MATCH(E$32,Gen!$A$33:$A$41,0),),0)","v":436561.78152445913},{"$f":"IFERROR(INDEX(Gen!$C$33:$C$41,MATCH(F$32,Gen!$A$33:$A$41,0),),0)","v":561227.55846046726},{"$f":"IFERROR(INDEX(Gen!$C$33:$C$41,MATCH(G$32,Gen!$A$33:$A$41,0),),0)","v":217175.78614497703},{"$f":"IFERROR(INDEX(Gen!$C$33:$C$41,MATCH(H$32,Gen!$A$33:$A$41,0),),0)","v":100355.95127128846},{"$f":"IFERROR(INDEX(Gen!$C$33:$C$41,MATCH(I$32,Gen!$A$33:$A$41,0),),0)","v":161447.3828404466},{"$f":"IFERROR(INDEX(Gen!$C$33:$C$41,MATCH(J$32,Gen!$A$33:$A$41,0),),0)","v":305.2060760265677},{"$f":"IFERROR(INDEX(Gen!$C$33:$C$41,MATCH(K$32,Gen!$A$33:$A$41,0),),0)","v":0},{"$f":"Essbase!I8","v":5506892.5495462073},0]
["Flood protection - Catchment",{"$f":"IFERROR(INDEX(Riv!$B$6:$B$14,MATCH(B$32,Riv!$A$6:$A$14,0),),0)","v":73706.846801148742},{"$f":"IFERROR(INDEX(Riv!$B$6:$B$14,MATCH(C$32,Riv!$A$6:$A$14,0),),0)","v":5845527.4925952787},{"$f":"IFERROR(INDEX(Riv!$B$6:$B$14,MATCH(D$32,Riv!$A$6:$A$14,0),),0)","v":1158336.7351317727},{"$f":"IFERROR(INDEX(Riv!$B$6:$B$14,MATCH(E$32,Riv!$A$6:$A$14,0),),0)","v":48503.982683622933},{"$f":"IFERROR(INDEX(Riv!$B$6:$B$14,MATCH(F$32,Riv!$A$6:$A$14,0),),0)","v":2181298.0665069218},{"$f":"IFERROR(INDEX(Riv!$B$6:$B$14,MATCH(G$32,Riv!$A$6:$A$14,0),),0)","v":767006.58056121832},{"$f":"IFERROR(INDEX(Riv!$B$6:$B$14,MATCH(H$32,Riv!$A$6:$A$14,0),),0)","v":354430.28152399539},{"$f":"IFERROR(INDEX(Riv!$B$6:$B$14,MATCH(I$32,Riv!$A$6:$A$14,0),),0)","v":570188.81916395877},{"$f":"IFERROR(INDEX(Riv!$B$6:$B$14,MATCH(J$32,Riv!$A$6:$A$14,0),),0)","v":0},{"$f":"IFERROR(INDEX(Riv!$B$6:$B$14,MATCH(K$32,Riv!$A$6:$A$14,0),),0)","v":0},{"$f":"Essbase!I9","v":10998998.804967919},{"$f":"ROUND(L38-SUM(B38:K38),-1)","v":0}]
["Land management - Wairarapa",{"$f":"IFERROR(INDEX('Wairarapa LM'!$C$9:$C$17,MATCH(B32,'Wairarapa LM'!$A$9:$A$17,0),),0)","v":0},{"$f":"IFERROR(INDEX('Wairarapa LM'!$C$9:$C$17,MATCH(C32,'Wairarapa LM'!$A$9:$A$17,0),),0)","v":0},{"$f":"IFERROR(INDEX('Wairarapa LM'!$C$9:$C$17,MATCH(D32,'Wairarapa LM'!$A$9:$A$17,0),),0)","v":0},{"$f":"IFERROR(INDEX('Wairarapa LM'!$C$9:$C$17,MATCH(E32,'Wairarapa LM'!$A$9:$A$17,0),),0)","v":0},{"$f":"IFERROR(INDEX('Wairarapa LM'!$C$9:$C$17,MATCH(F32,'Wairarapa LM'!$A$9:$A$17,0),),0)","v":0},{"$f":"IFERROR(INDEX('Wairarapa LM'!$C$9:$C$17,MATCH(G32,'Wairarapa LM'!$A$9:$A$17,0),),0)","v":0},{"$f":"IFERROR(INDEX('Wairarapa LM'!$C$9:$C$17,MATCH(H32,'Wairarapa LM'!$A$9:$A$17,0),),0)","v":0},{"$f":"IFERROR(INDEX('Wairarapa LM'!$C$9:$C$17,MATCH(I32,'Wairarapa LM'!$A$9:$A$17,0),),0)","v":0},{"$f":"IFERROR(INDEX('Wairarapa LM'!$C$9:$C$17,MATCH(J32,'Wairarapa LM'!$A$9:$A$17,0),),0)","v":0},{"$f":"IFERROR(INDEX('Wairarapa LM'!$C$9:$C$17,MATCH(K32,'Wairarapa LM'!$A$9:$A$17,0),),0)","v":0},{"$f":"'Summarised data'!F80","v":0},{"$f":"ROUND(L39-SUM(B39:K39),-1)","v":0}]
["Stadium Rate",{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(B$32,Stad!$B$8:$B$49,0),),0)","v":580986},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(C$32,Stad!$B$8:$B$49,0),),0)","v":190924},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(D$32,Stad!$B$8:$B$49,0),),0)","v":51447},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(E$32,Stad!$B$8:$B$49,0),),0)","v":70226},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(F$32,Stad!$B$8:$B$49,0),),0)","v":47340},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(G$32,Stad!$B$8:$B$49,0),),0)","v":19562},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(H$32,Stad!$B$8:$B$49,0),),0)","v":6846},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(I$32,Stad!$B$8:$B$49,0),),0)","v":10760},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(J$32,Stad!$B$8:$B$49,0),),0)","v":0},{"$f":"IFERROR(INDEX(Stad!$D$8:$D$49,MATCH(K$32,Stad!$B$8:$B$49,0),),0)","v":0},{"$f":"Essbase!I11","v":978091.35},0]
["WRS Rate",{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(B$32,WRS!$B$8:$B$49,0),),0)","v":2299850.9726340426},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(C$32,WRS!$B$8:$B$49,0),),0)","v":862252.31806421571},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(D$32,WRS!$B$8:$B$49,0),),0)","v":343198.01081979473},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(E$32,WRS!$B$8:$B$49,0),),0)","v":354526.17078167095},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(F$32,WRS!$B$8:$B$49,0),),0)","v":491419.64592721401},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(G$32,WRS!$B$8:$B$49,0),),0)","v":241562.29325001914},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(H$32,WRS!$B$8:$B$49,0),),0)","v":90904.663577743515},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(I$32,WRS!$B$8:$B$49,0),),0)","v":138051.14376879905},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(J$32,WRS!$B$8:$B$49,0),),0)","v":252},{"$f":"IFERROR(INDEX(WRS!$D$8:$D$49,MATCH(K$32,WRS!$B$8:$B$49,0),),0)","v":0},{"$f":"Essbase!I12","v":4822017.2188234972},0]
["District-Wide Rates",{"$f":"SUM(B33:B41)","v":66378242.727055945},{"$f":"SUM(C33:C41)","v":21001090.061348002},6672554.2313112747,6855195.6754206168,10632967.578100514,3408862.0240130336,1465884.1216075672,2347720.0459802481,2319.7787058406516,0,118764836.59354299,0]
["Rates Penalties",0,0,0,0,0,0,0,0,0,0,{"$f":"Essbase!I14","v":0},0]
["Remission of Rates Penalties",0,0,0,0,0,0,0,0,0,0,{"$f":"Essbase!I15","v":0},0]
["Farm plans",{"$f":"IFERROR(INDEX('Farm Plan'!$C$7:$C$9,MATCH(B$32,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$C$7:$C$9,MATCH(C$32,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$C$7:$C$9,MATCH(D$32,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$C$7:$C$9,MATCH(E$32,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$C$7:$C$9,MATCH(F$32,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$C$7:$C$9,MATCH(G$32,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$C$7:$C$9,MATCH(H$32,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$C$7:$C$9,MATCH(I$32,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$C$7:$C$9,MATCH(J$32,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"IFERROR(INDEX('Farm Plan'!$C$7:$C$9,MATCH(K$32,'Farm Plan'!$M$7:$M$9,0),),0)","v":0},{"$f":"Essbase!I16","v":0},0]
["Pest Rate",{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(B$32,Pest!$G$11:$W$11,0)),0)","v":26190.392757922371},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(C$32,Pest!$G$11:$W$11,0)),0)","v":11980.441591041395},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(D$32,Pest!$G$11:$W$11,0)),0)","v":41780.203397771729},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(E$32,Pest!$G$11:$W$11,0)),0)","v":9119.5324423269267},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(F$32,Pest!$G$11:$W$11,0)),0)","v":22461.211910212649},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(G$32,Pest!$G$11:$W$11,0)),0)","v":159355.51164393779},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(H$32,Pest!$G$11:$W$11,0)),0)","v":60068.378325866543},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(I$32,Pest!$G$11:$W$11,0)),0)","v":136962.28562505482},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(J$32,Pest!$G$11:$W$11,0)),0)","v":4082.0423058657721},{"$f":"IFERROR(INDEX(Pest!$G$8:$W$8,,MATCH(K$32,Pest!$G$11:$W$11,0)),0)","v":0},{"$f":"Essbase!I17","v":472000},0]
["RiverMgmt Rates - Non District Wide",0,0,0,0,0,0,0,{"$f":"Riv!B26","v":93297.36},0,0,{"$f":"Essbase!I18","v":93297.36},0]
["Special Rates - Land Management",0,0,0,0,0,0,0,{"$f":"Riv!B27","v":0},0,{"$f":"'Summarised data'!F74","v":61840},{"$f":"Essbase!I19","v":61840},{"$f":"ROUND(L48-SUM(B48:K48),-1)","v":0}]
["Special Rates (aka Protected Property)",0,0,0,0,0,0,0,0,0,{"$f":"'Summarised data'!AO100","v":1389916.1159999999},{"$f":"Essbase!I20","v":1389916.1159999999},0]
["Total Other Rates",{"$f":"SUM(B43:B49)","v":26190.392757922371},11980.441591041395,41780.203397771729,9119.5324423269267,22461.211910212649,159355.51164393779,60068.378325866543,230259.64562505484,{"$f":"SUM(J43:J49)","v":4082.0423058657721},{"$f":"SUM(K43:K49)","v":1451756.1159999999},{"$f":"SUM(L43:L49)","v":2017053.4759999998},0]
["Total Regnl Rates",{"$f":"SUM(B50,B42)","v":66404433.119813867},21013070.502939045,6714334.434709046,6864315.2078629434,10655428.790010726,3568217.5356569714,1525952.4999334337,2577979.691605303,{"$f":"SUM(J50,J42)","v":6401.8210117064236},{"$f":"SUM(K50,K42)","v":1451756.1159999999},{"$f":"SUM(L50,L42)","v":120781890.06954299},0,{"$f":"ROUND(L51-'Summarised data'!E100-'Summarised data'!F100,-1)","v":0}]
["Bulk Water levies",0,0,0,0,0,0,0,0,0,{"$f":"'Summarised data'!G100","v":30862765.437637702},{"$f":"Essbase!I23","v":30862765.440000001},0]
["External revenue",0,0,0,0,0,0,0,0,0,{"$f":"'Summarised data'!H100","v":61897902.431706071},{"$f":"'Summarised data'!H100","v":61897902.431706071},0]
["Govt subsidies",0,0,0,0,0,0,0,0,0,{"$f":"'Summarised data'!I100","v":92939625.765468135},{"$f":"'Summarised data'!I100","v":92939625.765468135},0]
["Total funding",{"$f":"SUM(B51:B54)","v":66404433.119813867},21013070.502939045,6714334.434709046,6864315.2078629434,10655428.790010726,3568217.5356569714,1525952.4999334337,2577979.691605303,6401.8210117064236,187152049.7508119,306482183.70671719,0,{"$f":"ROUND(L55-'Summarised data'!J100,-1)","v":0}]
[null,{"$f":"B55-[8]Comparison!B55","v":580549.69055201113},{"$f":"C55-[8]Comparison!C55","v":-312671.13942550868},{"$f":"D55-[8]Comparison!D55","v":-61071.095491591841},{"$f":"E55-[8]Comparison!E55","v":41215.835597442463},{"$f":"F55-[8]Comparison!F55","v":-5865.1336508914828},{"$f":"G55-[8]Comparison!G55","v":10598.86746528605},{"$f":"H55-[8]Comparison!H55","v":38918.981291171163},{"$f":"I55-[8]Comparison!I55","v":-364108.09688565275},{"$f":"J55-[8]Comparison!J55","v":-5.7352106894331882},{"$f":"K55-[8]Comparison!K55","v":72437.825758427382}]
["Delta",null,null,null,null,null,{"$f":"G56/[8]Comparison!G55","v":2.9792027909144592E-3},{"$f":"H56/[8]Comparison!H55","v":2.6172228670881727E-2},{"$f":"I56/[8]Comparison!I55","v":-0.12375840663558502},null,{"$f":"K56/[8]Comparison!K49","v":5.4982177918958125E-2}]
[null,"TA"]
[null,"Wellington City","Lower Hutt City","Upper Hutt City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Other","Total"]
["General Rates",{"$f":"B33-B7","v":-5326717.8434030488},-1804803.3230386814,-683297.21772758942,-846601.92551548639,-1088358.9835787457,-421157.46922632004,-194614.90190259716,-313086.37519787648,-591.42737018591629,0,-10679229.987504136,{"$f":"ROUND(L60-SUM(B60:K60),-1)","v":0}]
["Remission of Regional Rates",{"$f":"B34-B8","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Transport Rate",{"$f":"B35-B9","v":6356734.366692096},-3738951.4334208118,-1864002.561624872,-2641848.5823956616,1019959.2031348026,602611.26720481808,135000.21349674772,130497.52691288153,0,0,1.0035023093223572E-2,0]
["River  Mgmt Rates",{"$f":"B36-B10","v":-43255},-3685586,-678045,-28308,-1368226,0,-23240,0,0,0,-5826660.417418221,0]
["Flood protection - Region",{"$f":"B37-B11","v":2746795.3751024092},930671.80653660721,352351.70158952585,436561.78152445913,561227.55846046726,217175.78614497703,100355.95127128846,161447.3828404466,305.2060760265677,0,5506892.5495462073,0]
["Flood protection - Catchment",{"$f":"B38-B12","v":73706.846801148742},5845527.4925952787,1158336.7351317727,48503.982683622933,2181298.0665069218,767006.58056121832,354430.28152399539,570188.81916395877,0,0,10998998.804967919,0]
["Stadium Rate",{"$f":"B40-B13","v":0},0,0,0,0,0,0,0,0,0,0,0]
["WRS Rate",{"$f":"B41-B14","v":0},0,0,0,0,0,0,0,0,0,0,0]
["District-Wide Rates",{"$f":"B42-B15","v":3807263.7451926023},-2453141.457327608,-1714656.3426311621,-3031692.7437030645,1305899.8445234466,1165636.1646846933,371931.54438943439,549047.35371941002,-286.22129415934842,0,0.95962680876255035,0]
["Rates Penalties",{"$f":"B43-B16","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Remission of Rates Penalties",{"$f":"B44-B17","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Farm plans",{"$f":"B45-B18","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Pest Rate",{"$f":"B46-B19","v":0},0,0,0,0,0,0,0,0,0,0,0]
["River  Mgmt Rates - Non District Wide",{"$f":"B47-B20","v":0},0,0,0,0,0,0,0.36000000000058208,0,0,0,{"$f":"ROUND(L73-SUM(B73:K73),-1)","v":0}]
["Special Rates - Land Management",{"$f":"B48-B21","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"ROUND(L74-SUM(B74:K74),-1)","v":0}]
["Special Rates (aka Protected Property)",{"$f":"B49-B22","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total Other Rates",{"$f":"B50-B23","v":0},0,0,0,0,0,0,0.36000000001513399,0,0,0,0]
["Total Regnl Rates",{"$f":"B51-B24","v":3807263.7451926023},-2453141.457327608,-1714656.3426311631,-3031692.7437030654,1305899.8445234466,1165636.1646846933,371931.54438943439,549047.71371941012,-286.22129415934887,0,0.95962680876255035,0]
["Bulk Water levies",{"$f":"B52-B25","v":0},0,0,0,0,0,0,0,0,0,2.362322062253952E-3,0]
["External revenue",{"$f":"B53-B26","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Govt subsidies",{"$f":"B54-B27","v":0},0,0,0,0,0,0,0,0,0,0,0]
["Total funding",{"$f":"B55-B28","v":3807263.7451926023},-2453141.457327608,-1714656.3426311631,-3031692.7437030654,1305899.8445234466,1165636.1646846933,371931.54438943439,549047.71371941012,-286.22129415934887,0,0.96198910474777222,0]

{"sheet":"Council wide view","index":22,"n_rows":184,"n_cols":35,"rows_kept":184,"cut":false,"hidden":false,"merged":[[65,3,65,4],[1,0,1,1],[6,1,6,2],[7,1,7,2],[65,0,66,0],[65,1,66,1],[65,2,66,2],[65,26,66,27],[120,16,120,18],[120,22,120,23],[65,6,65,9],[65,11,65,14],[65,16,65,18],[120,11,120,14],[120,6,120,9],[65,22,65,24],[121,26,121,27],[120,0,121,0],[120,1,121,1],[120,2,121,2],[120,3,120,4]]}
["GWRC rates - model for scenario testing"]
[{"$f":"check_total","v":-3.7252902984619141E-9}]
[]
["OUTCOME"]
[]
[{"$f":"\"A \"&INDEX([9]Control!$D$27:$D$67,MATCH(B7&B8,[9]Control!$A$27:$A$67,0),)&\" in \"&B7&\" with a \"&DOLLAR(B9,0)&\" property\"","v":"A business in Masterton District with a $500,000 property"},null,null,null,null,null,{"$f":"\"Transition profile: \"&A6","v":"Transition profile: A business in Masterton District with a $500,000 property"}]
["TA","Masterton District",null,null,null,null,"Rate year","Years","Rates"]
["Category","Urban Ward",null,null,null,null,"2017/18",0,{"$f":"B22","v":278.18740854778713}]
["CV",500000,null,null,null,null,"2018/19",1,{"$f":"IF(H9>=$B$10,$C$22,($C$22-$B$22)/$B$10+I8)","v":324.3445145057907}]
["Years to transition to new model",6,null,null,null,null,"2019/20",2,{"$f":"IF(H10>=$B$10,$C$22,($C$22-$B$22)/$B$10+I9)","v":370.50162046379427}]
[null,null,null,null,null,null,"2020/21",3,416.65872642179784]
["Annual district-wide GWRC rates (ex-GST)",null,null,null,null,null,"2021/22",4,462.81583237980141]
["Category","Current","Proposed","Change $","Change %",null,"2022/23",5,508.97293833780498]
["Regional Strategy Rate",{"$f":"IF(INDEX(Control!$E$27:$E$67,MATCH($B$7&$B$8,Control!$A$27:$A$67,0),)=\"Yes\",\n               INDEX('Summary current'!$M$10:$M$50,MATCH($B$7&$B$8,'Summary current'!$A$10:$A$50,0),),\n               INDEX('Summary current'!$I$10:$M$50,MATCH($B$7&$B$8,'Summary current'!$A$10:$A$50,0),MATCH($F14,'Summary current'!$I$6:$M$6,0))/100*$B$9\n )","v":47.29952208930996},{"$f":"IF(INDEX(Control!$E$27:$E$67,MATCH($B$7&$B$8,Control!$A$27:$A$67,0),)=\"Yes\",\n               INDEX('Summary proposed'!$O$10:$O$50,MATCH($B$7&$B$8,'Summary proposed'!$A$10:$A$50,0),),\n               INDEX('Summary proposed'!$I$10:$O$50,MATCH($B$7&$B$8,'Summary proposed'!$A$10:$A$50,0),MATCH($F14,'Summary proposed'!$I$6:$O$6,0))/100*$B$9\n )","v":47.29952208930996},{"$f":"IF(B14=\"n/a\",C14-0,IF(C14=\"n/a\",0-B14,C14-B14))","v":0},{"$f":"IF(OR(B14=\"n/a\",C14=\"n/a\"),\"n/a\",C14/B14-1)","v":0},"WRS","2023/24",6,555.1300442958086]
["General Rate",{"$f":"IFERROR(INDEX('Summary current'!$I$10:$M$50,MATCH($B$7&$B$8,'Summary current'!$A$10:$A$50,0),MATCH($F15,'Summary current'!$I$6:$M$6,0))/100*$B$9,\"n/a\")","v":177.32324523385688},{"$f":"IFERROR(INDEX('Summary proposed'!$I$10:$O$50,MATCH($B$7&$B$8,'Summary proposed'!$A$10:$A$50,0),MATCH($F15,'Summary proposed'!$I$6:$O$6,0))/100*$B$9,\"n/a\")","v":132.74696238618881},{"$f":"IF(B15=\"n/a\",C15-0,IF(C15=\"n/a\",0-B15,C15-B15))","v":-44.576282847668068},{"$f":"IF(OR(B15=\"n/a\",C15=\"n/a\"),\"n/a\",C15/B15-1)","v":-0.25138431675373474},"General","2024/25",7,555.1300442958086]
["River",{"$f":"IFERROR(INDEX('Summary current'!$I$10:$M$50,MATCH($B$7&$B$8,'Summary current'!$A$10:$A$50,0),MATCH($F16,'Summary current'!$I$6:$M$6,0))/100*$B$9,\"n/a\")","v":0},{"$f":"IFERROR(INDEX('Summary proposed'!$I$10:$O$50,MATCH($B$7&$B$8,'Summary proposed'!$A$10:$A$50,0),MATCH($F16,'Summary proposed'!$I$6:$O$6,0))/100*$B$9,\"n/a\")","v":"n/a"},0,{"$f":"IF(OR(B16=\"n/a\",C16=\"n/a\"),\"n/a\",C16/B16-1)","v":"n/a"},"River","2025/26",8,555.1300442958086]
["Flood protection - Region",{"$f":"IFERROR(INDEX('Summary current'!$I$10:$M$50,MATCH($B$7&$B$8,'Summary current'!$A$10:$A$50,0),MATCH($F17,'Summary current'!$I$6:$M$6,0))/100*$B$9,\"n/a\")","v":"n/a"},{"$f":"IFERROR(INDEX('Summary proposed'!$I$10:$O$50,MATCH($B$7&$B$8,'Summary proposed'!$A$10:$A$50,0),MATCH($F17,'Summary proposed'!$I$6:$O$6,0))/100*$B$9,\"n/a\")","v":22.986388650894124},22.986388650894124,"n/a","RR Protected Region","2026/27",9,555.1300442958086]
["Flood protection - Catchment",{"$f":"IFERROR(INDEX('Summary current'!$I$10:$M$50,MATCH($B$7&$B$8,'Summary current'!$A$10:$A$50,0),MATCH($F18,'Summary current'!$I$6:$M$6,0))/100*$B$9,\"n/a\")","v":"n/a"},{"$f":"IFERROR(INDEX('Summary proposed'!$I$10:$O$50,MATCH($B$7&$B$8,'Summary proposed'!$A$10:$A$50,0),MATCH($F18,'Summary proposed'!$I$6:$O$6,0))/100*$B$9,\"n/a\")","v":81.18175452029449},81.18175452029449,"n/a","RR Protected Catchment","2027/28",10,555.1300442958086]
["Land management - Wairarapa",{"$f":"IFERROR(INDEX('Summary current'!$I$10:$M$50,MATCH($B$7&$B$8,'Summary current'!$A$10:$A$50,0),MATCH($F19,'Summary current'!$I$6:$M$6,0))/100*$B$9,\"n/a\")","v":"n/a"},{"$f":"IFERROR(INDEX('Summary proposed'!$I$10:$O$50,MATCH($B$7&$B$8,'Summary proposed'!$A$10:$A$50,0),MATCH($F19,'Summary proposed'!$I$6:$O$6,0))/100*$B$9,\"n/a\")","v":0},{"$f":"IF(B19=\"n/a\",C19-0,IF(C19=\"n/a\",0-B19,C19-B19))","v":0},{"$f":"IF(OR(B19=\"n/a\",C19=\"n/a\"),\"n/a\",C19/B19-1)","v":"n/a"},"Land mgmt - Wairarapa"]
["Stadium Rate",{"$f":"IFERROR(INDEX('Summary current'!$I$10:$M$50,MATCH($B$7&$B$8,'Summary current'!$A$10:$A$50,0),MATCH($F20,'Summary current'!$I$6:$M$6,0))/100*$B$9,\"n/a\")","v":3.0513033499270361},{"$f":"IFERROR(INDEX('Summary proposed'!$I$10:$O$50,MATCH($B$7&$B$8,'Summary proposed'!$A$10:$A$50,0),MATCH($F20,'Summary proposed'!$I$6:$O$6,0))/100*$B$9,\"n/a\")","v":3.0513033499270361},0,0,"Stad"]
["Transport Rate",{"$f":"IFERROR(INDEX('Summary current'!$I$10:$M$50,MATCH($B$7&$B$8,'Summary current'!$A$10:$A$50,0),MATCH($F21,'Summary current'!$I$6:$M$6,0))/100*$B$9,\"n/a\")","v":50.513337874693242},{"$f":"IFERROR(INDEX('Summary proposed'!$I$10:$O$50,MATCH($B$7&$B$8,'Summary proposed'!$A$10:$A$50,0),MATCH($F21,'Summary proposed'!$I$6:$O$6,0))/100*$B$9,\"n/a\")","v":267.86411329919412},217.35077542450088,4.3028393008530879,"PT"]
["Total",{"$f":"SUM(B14:B21)","v":278.18740854778713},{"$f":"SUM(C14:C21)","v":555.1300442958086},{"$f":"IF(OR(B22=\"n/a\",C22=\"n/a\"),\"n/a\",C22-B22)","v":276.94263574802147},0.99552541645840953]
["Note: Property specific rates not modelled above "]
[]
["GRAPHS - district wide rates only"]
[]
["Share of district wide rates by category ",null,null,null,null,"District wide rates for an average value residential property, by territorial area",null,null,null,null,null,null,null,null,"Share of district wide rates and share of ECV, by territorial area "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["District wide RESIDENTIAL rates, per $100,000 Equalised Capital Value (ECV)",null,null,null,null,"District wide BUSINESS rates, per $100,000 Equalised Capital Value (ECV)",null,null,null,null,null,null,null,null,"District wide RURAL rates, per $100,000 Equalised Capital Value (ECV)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TABLES"]
[]
["OUTPUT: District-wide rates by TA/rating category",null,null,null,null,null,"OUTPUT: District-wide rates per $100,000 ECV",null,null,null,null,"OUTPUT: District-wide rates for average CV"]
["TA/Rating category","2017/18 annual plan","Scenario","Variance",null,null,"Rates per $100,000 ECV",null,null,null,null,"Rates for average CV",null,null,null,null,"Capital values",null,null,null,"ECV multiplier value",null,"Assessment",null,null,null,"TA group"]
[null,null,null,"$","%",null,"2017/18 budget","Scenario","Variance $","Variance %",null,"2017/18 budget","Scenario","Variance $","Variance %",null,"2017/18 Rateable Capital Value $ m","Net equalised capital value","ECV cllocated to categories",null,"Category",null,"Number","Average CV","Average CV",null,null,null,null,null,"Checks"]
[]
["Wellington City",{"$f":"SUBTOTAL(9,B70:B73)","v":62570979.329463348},{"$f":"SUBTOTAL(9,C70:C73)","v":66378243.074655943},{"$f":"C69-B69","v":3807263.7451925948},{"$f":"D69/B69","v":6.0847117721231428E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"[10]NRV!B9","v":51319125451},{"$f":"[10]NRV!K9","v":63374831603},{"$f":"SUM(S70:S73)","v":63374831603.000008},null,null,null,{"$f":"[10]NRV!D9","v":76971},null,{"$f":"S69/W69","v":823359.85764768557},null,null,null,null,null,{"$f":"ROUND(D69-'Flood protection model'!D62-'PT model'!D65,-1)","v":0}]
["CBD Business",{"$f":"'Summary current'!E10","v":29269028.392002061},{"$f":"'Summary proposed'!E10","v":29986767.094901964},{"$f":"C70-B70","v":717738.70289990306},{"$f":"D70/B70","v":2.4522122609851631E-2},null,{"$f":"B70/(S70/100000)","v":301.76526498481024},{"$f":"C70/(S70/100000)","v":309.16518981216211},{"$f":"H70-G70","v":7.3999248273518674},{"$f":"I70/G70","v":2.4522122609851576E-2},null,{"$f":"B70/Q70*X70","v":8606.0065839465042},{"$f":"C70/Q70*X70","v":8817.0441325792308},{"$f":"M70-L70","v":211.03754863272661},{"$f":"N70/L70","v":2.4522122609851635E-2},null,{"$f":"[10]NRV!B10","v":7854191500},null,{"$f":"Q70/$Q$69*$R$69","v":9699270190.5155849},null,{"$f":"'PT model'!X66","v":"Regional CBD"},null,{"$f":"[10]NRV!D10","v":3401},{"$f":"Q70/W70","v":2309377.094972067},{"$f":"S70/W70","v":2851887.7361116097},null,"Wellington City",null,null,null,{"$f":"ROUND(D70-'Flood protection model'!D63-'PT model'!D66,-1)","v":0}]
["Business",{"$f":"'Summary current'!E11","v":3259619.5167298005},{"$f":"'Summary proposed'!E11","v":4259553.4347275468},{"$f":"C71-B71","v":999933.91799774626},{"$f":"D71/B71","v":0.30676399894700768},null,{"$f":"B71/(S71/100000)","v":69.102503933513262},{"$f":"C71/(S71/100000)","v":90.30066437740912},{"$f":"H71-G71","v":21.198160443895858},{"$f":"I71/G71","v":0.30676399894700773},null,{"$f":"B71/Q71*X71","v":1709.2918283847932},{"$f":"C71/Q71*X71","v":2233.6410250275549},{"$f":"M71-L71","v":524.34919664276163},{"$f":"N71/L71","v":0.30676399894700773},null,{"$f":"[10]NRV!B11","v":3819755400},null,{"$f":"Q71/$Q$69*$R$69","v":4717078732.5825882},null,{"$f":"'PT model'!X67","v":"Business"},null,{"$f":"[10]NRV!D11","v":1907},{"$f":"Q71/W71","v":2003018.0388044049},{"$f":"S71/W71","v":2473559.9017213364},null,"Wellington City",null,null,null,{"$f":"ROUND(D71-'Flood protection model'!D64-'PT model'!D67,-1)","v":0}]
["Residential",{"$f":"'Summary current'!E12","v":29731934.663607135},{"$f":"'Summary proposed'!E12","v":31836532.336723741},{"$f":"C72-B72","v":2104597.6731166057},{"$f":"D72/B72","v":7.0785762747309633E-2},null,{"$f":"B72/(S72/100000)","v":61.6286036740483},{"$f":"C72/(S72/100000)","v":65.991031392167457},{"$f":"H72-G72","v":4.3624277181191573},{"$f":"I72/G72","v":7.0785762747309633E-2},null,{"$f":"B72/Q72*X72","v":419.41534883560405},{"$f":"C72/Q72*X72","v":449.1039842108612},{"$f":"M72-L72","v":29.688635375257149},{"$f":"N72/L72","v":7.0785762747309564E-2},null,{"$f":"[10]NRV!B12","v":39066389001},null,{"$f":"Q72/$Q$69*$R$69","v":48243725950.466736},null,{"$f":"'PT model'!X68","v":"Residential - excl Wairarapa"},null,{"$f":"[10]NRV!D12","v":70889},{"$f":"Q72/W72","v":551092.39798840438},{"$f":"S72/W72","v":680553.06113031274},null,"Wellington City",null,null,null,{"$f":"ROUND(D72-'Flood protection model'!D65-'PT model'!D68,-1)","v":0}]
["Rural",{"$f":"'Summary current'!E13","v":310396.75712434674},{"$f":"'Summary proposed'!E13","v":295390.20830268384},{"$f":"C73-B73","v":-15006.548821662902},{"$f":"D73/B73","v":-4.834634537000395E-2},null,{"$f":"B73/(S73/100000)","v":43.426909372321283},{"$f":"C73/(S73/100000)","v":41.327377013455177},{"$f":"H73-G73","v":-2.0995323588661066},{"$f":"I73/G73","v":-4.8346345370003957E-2},null,{"$f":"B73/Q73*X73","v":401.0294019694403},{"$f":"C73/Q73*X73","v":381.64109599829959},{"$f":"M73-L73","v":-19.38830597114071},{"$f":"N73/L73","v":-4.8346345370003964E-2},null,{"$f":"[10]NRV!B13","v":578789550},null,{"$f":"Q73/$Q$69*$R$69","v":714756729.43509591},null,{"$f":"'PT model'!X69","v":"Rural"},null,{"$f":"[10]NRV!D13","v":774},{"$f":"Q73/W73","v":747790.1162790698},{"$f":"S73/W73","v":923458.30676368985},null,"Wellington City",null,null,null,{"$f":"ROUND(D73-'Flood protection model'!D66-'PT model'!D69,-1)","v":0}]
[]
["Lower Hutt City ",{"$f":"SUBTOTAL(9,B76:B78)","v":23454231.51867561},{"$f":"SUBTOTAL(9,C76:C78)","v":21001090.061348002},{"$f":"C75-B75","v":-2453141.457327608},{"$f":"D75/B75","v":-0.10459270240315806},null,null,null,null,null,null,null,null,null,null,null,{"$f":"[10]NRV!B15","v":21170821500},{"$f":"[10]NRV!K15","v":21472720375},{"$f":"SUM(S76:S79)","v":21472720375},null,null,null,{"$f":"[10]NRV!D15","v":39049},null,{"$f":"S75/W75","v":549891.68416604784}]
["Business",{"$f":"'Summary current'!E16","v":4434152.0447913436},{"$f":"'Summary proposed'!E16","v":4517451.576531793},{"$f":"C76-B76","v":83299.531740449369},{"$f":"D76/B76","v":1.8785898836802102E-2},null,{"$f":"B76/(S76/100000)","v":115.14288218926644},{"$f":"C76/(S76/100000)","v":117.30594472585182},{"$f":"H76-G76","v":2.1630625365853717},{"$f":"I76/G76","v":1.8785898836802012E-2},null,{"$f":"B76/Q76*X76","v":1881.2694292708291},{"$f":"C76/Q76*X76","v":1916.6107664538793},{"$f":"M76-L76","v":35.3413371830502},{"$f":"N76/L76","v":1.8785898836802092E-2},null,{"$f":"[10]NRV!B16","v":3796856000},null,{"$f":"Q76/$Q$75*$R$75","v":3850999697.4912381},null,{"$f":"'PT model'!X72","v":"Business"},null,{"$f":"[10]NRV!D16","v":2357},{"$f":"Q76/W76","v":1610885.0233347476},{"$f":"S76/W76","v":1633856.4690247085},null,"Lower Hutt City ",null,null,null,{"$f":"ROUND(D76-'Flood protection model'!D69-'PT model'!D72,-1)","v":0}]
["Residential",{"$f":"'Summary current'!E17","v":18796224.135656383},{"$f":"'Summary proposed'!E17","v":16257977.588113511},{"$f":"C77-B77","v":-2538246.5475428719},{"$f":"D77/B77","v":-0.13504023623169217},null,{"$f":"B77/(S77/100000)","v":108.65406191986384},{"$f":"C77/(S77/100000)","v":93.981391730672513},{"$f":"H77-G77","v":-14.672670189191322},{"$f":"I77/G77","v":-0.13504023623169217},null,{"$f":"B77/Q77*X77","v":519.20402562445122},{"$f":"C77/Q77*X77","v":449.09059135167979},{"$f":"M77-L77","v":-70.113434272771428},{"$f":"N77/L77","v":-0.13504023623169215},null,{"$f":"[10]NRV!B17","v":17055925500},null,{"$f":"Q77/$Q$75*$R$75","v":17299145382.635815},null,{"$f":"'PT model'!X73","v":"Residential - excl Wairarapa"},null,{"$f":"[10]NRV!D17","v":36202},{"$f":"Q77/W77","v":471132.13358377991},{"$f":"S77/W77","v":477850.54368918331},null,"Lower Hutt City ",null,null,null,{"$f":"ROUND(D77-'Flood protection model'!D70-'PT model'!D73,-1)","v":0}]
["Rural",{"$f":"'Summary current'!E18","v":223855.33822788432},{"$f":"'Summary proposed'!E18","v":225660.8967026982},{"$f":"C78-B78","v":1805.558474813879},{"$f":"D78/B78","v":8.0657378515397466E-3},null,{"$f":"B78/(S78/100000)","v":69.396305850407813},{"$f":"C78/(S78/100000)","v":69.956038261262478},{"$f":"H78-G78","v":0.55973241085466441},{"$f":"I78/G78","v":8.0657378515397605E-3},null,{"$f":"B78/Q78*X78","v":456.84762903649863},{"$f":"C78/Q78*X78","v":460.53244225040453},{"$f":"M78-L78","v":3.6848132139058976},{"$f":"N78/L78","v":8.0657378515397952E-3},null,{"$f":"[10]NRV!B18","v":318040000},null,{"$f":"Q78/$Q$75*$R$75","v":322575294.87294579},null,{"$f":"'PT model'!X74","v":"Rural"},null,{"$f":"[10]NRV!D18","v":490},{"$f":"Q78/W78","v":649061.22448979598},{"$f":"S78/W78","v":658316.92831213423},null,"Lower Hutt City ",null,null,null,{"$f":"ROUND(D78-'Flood protection model'!D71-'PT model'!D74,-1)","v":0}]
[]
["Upper Hutt City",{"$f":"SUBTOTAL(9,B81:B83)","v":8387210.5739424368},{"$f":"SUBTOTAL(9,C81:C83)","v":6672554.2313112738},{"$f":"C80-B80","v":-1714656.3426311631},{"$f":"D80/B80","v":-0.20443702080859799},null,null,null,null,null,null,null,null,null,null,null,{"$f":"[10]NRV!B20","v":8012247760},{"$f":"[10]NRV!K20","v":8129557067},{"$f":"SUM(S81:S84)","v":8129557067.000001},null,null,null,{"$f":"[10]NRV!D20","v":16570},null,{"$f":"S80/W80","v":490619.01430295722},null,null,null,null,null,{"$f":"ROUND(D80-'Flood protection model'!D73-'PT model'!D76,-1)","v":0}]
["Business",{"$f":"'Summary current'!E21","v":1335297.0632938852},{"$f":"'Summary proposed'!E21","v":1231517.2767737233},{"$f":"C81-B81","v":-103779.7865201619},{"$f":"D81/B81","v":-7.7720373520600655E-2},null,{"$f":"B81/(S81/100000)","v":112.42703911696724},{"$f":"C81/(S81/100000)","v":103.68916764298136},{"$f":"H81-G81","v":-8.7378714739858765},{"$f":"I81/G81","v":-7.7720373520600669E-2},null,{"$f":"B81/Q81*X81","v":1849.4419159195083},{"$f":"C81/Q81*X81","v":1705.7025994095891},{"$f":"M81-L81","v":-143.73931650991926},{"$f":"N81/L81","v":-7.772037352060053E-2},null,{"$f":"[10]NRV!B21","v":1170562500},null,{"$f":"Q81/$Q$80*$R$80","v":1187700995.936275},null,{"$f":"'PT model'!X77","v":"Business"},null,{"$f":"[10]NRV!D21","v":722},{"$f":"Q81/W81","v":1621277.7008310249},{"$f":"S81/W81","v":1645015.2298286357},null,"Upper Hutt City",null,null,null,{"$f":"ROUND(D81-'Flood protection model'!D74-'PT model'!D77,-1)","v":0}]
["Residential",{"$f":"'Summary current'!E22","v":6551666.4802575372},{"$f":"'Summary proposed'!E22","v":4983898.5014813812},{"$f":"C82-B82","v":-1567767.978776156},{"$f":"D82/B82","v":-0.23929300789354727},null,{"$f":"B82/(S82/100000)","v":106.87150629632812},{"$f":"C82/(S82/100000)","v":81.297902096565593},{"$f":"H82-G82","v":-25.573604199762528},{"$f":"I82/G82","v":-0.23929300789354724},null,{"$f":"B82/Q82*X82","v":448.6213695054463},{"$f":"C82/Q82*X82","v":341.26941259116552},{"$f":"M82-L82","v":-107.35195691428078},{"$f":"N82/L82","v":-0.23929300789354735},null,{"$f":"[10]NRV!B22","v":6041952920},null,{"$f":"Q82/$Q$80*$R$80","v":6130414651.4894199},null,{"$f":"'PT model'!X78","v":"Residential - excl Wairarapa"},null,{"$f":"[10]NRV!D22","v":14604},{"$f":"Q82/W82","v":413719.04409750755},{"$f":"S82/W82","v":419776.4072507135},null,"Upper Hutt City",null,null,null,{"$f":"ROUND(D82-'Flood protection model'!D75-'PT model'!D78,-1)","v":0}]
["Rural",{"$f":"'Summary current'!E23","v":500247.03039101395},{"$f":"'Summary proposed'!E23","v":457138.45305616898},{"$f":"C83-B83","v":-43108.577334844973},{"$f":"D83/B83","v":-8.6174579189704559E-2},null,{"$f":"B83/(S83/100000)","v":61.649186043947736},{"$f":"C83/(S83/100000)","v":56.336593379222734},{"$f":"H83-G83","v":-5.3125926647250026},{"$f":"I83/G83","v":-8.6174579189704545E-2},null,{"$f":"B83/Q83*X83","v":402.12783793489865},{"$f":"C83/Q83*X83","v":367.47464072039298},{"$f":"M83-L83","v":-34.653197214505667},{"$f":"N83/L83","v":-8.6174579189704711E-2},null,{"$f":"[10]NRV!B23","v":799732340},null,{"$f":"Q83/$Q$80*$R$80","v":811441419.57430518},null,{"$f":"'PT model'!X79","v":"Rural"},null,{"$f":"[10]NRV!D23","v":1244},{"$f":"Q83/W83","v":642871.655948553},{"$f":"S83/W83","v":652284.09933625814},null,"Upper Hutt City",null,null,null,{"$f":"ROUND(D83-'Flood protection model'!D76-'PT model'!D79,-1)","v":0}]
[]
["Porirua City",{"$f":"SUBTOTAL(9,B86:B88)","v":9886888.4191236794},{"$f":"SUBTOTAL(9,C86:C88)","v":6855195.6754206149},{"$f":"C85-B85","v":-3031692.7437030645},{"$f":"D85/B85","v":-0.30663770189203543},null,null,null,null,null,null,null,null,null,null,null,{"$f":"[10]NRV!B25","v":10044595300},{"$f":"[10]NRV!K25","v":10072475598},{"$f":"SUM(S86:S89)","v":10072475598},null,null,null,{"$f":"[10]NRV!D25","v":18514},null,{"$f":"S85/W85","v":544046.42962082743},null,null,null,null,null,{"$f":"ROUND(D85-'Flood protection model'!D78-'PT model'!D81,-1)","v":0}]
["Business",{"$f":"'Summary current'!E26","v":1172136.4360403984},{"$f":"'Summary proposed'!E26","v":992132.88075892872},{"$f":"C86-B86","v":-180003.55528146971},{"$f":"D86/B86","v":-0.15356877386180476},null,{"$f":"B86/(S86/100000)","v":106.77352913443556},{"$f":"C86/(S86/100000)","v":90.376449184362599},{"$f":"H86-G86","v":-16.397079950072964},{"$f":"I86/G86","v":-0.15356877386180481},null,{"$f":"B86/Q86*X86","v":1472.5332111060279},{"$f":"C86/Q86*X86","v":1246.3980914056892},{"$f":"M86-L86","v":-226.13511970033869},{"$f":"N86/L86","v":-0.15356877386180467},null,{"$f":"[10]NRV!B26","v":1094739500},null,{"$f":"Q86/$Q$85*$R$85","v":1097778115.5520244},null,{"$f":"'PT model'!X82","v":"Business"},null,{"$f":"[10]NRV!D26","v":796},{"$f":"Q86/W86","v":1375300.8793969848},{"$f":"S86/W86","v":1379118.235618121},null,"Porirua City",null,null,null,{"$f":"ROUND(D86-'Flood protection model'!D79-'PT model'!D82,-1)","v":0}]
["Residential",{"$f":"'Summary current'!E27","v":8396353.635065442},{"$f":"'Summary proposed'!E27","v":5614028.4147163574},{"$f":"C87-B87","v":-2782325.2203490846},{"$f":"D87/B87","v":-0.3313730389736495},null,{"$f":"B87/(S87/100000)","v":100.28822133140483},{"$f":"C87/(S87/100000)","v":67.055408655555226},{"$f":"H87-G87","v":-33.232812675849601},{"$f":"I87/G87","v":-0.3313730389736495},null,{"$f":"B87/Q87*X87","v":490.84260698383275},{"$f":"C87/Q87*X87","v":328.19060064985138},{"$f":"M87-L87","v":-162.65200633398138},{"$f":"N87/L87","v":-0.33137303897364956},null,{"$f":"[10]NRV!B27","v":8349049050},null,{"$f":"Q87/$Q$85*$R$85","v":8372223102.1721783},null,{"$f":"'PT model'!X83","v":"Residential - excl Wairarapa"},null,{"$f":"[10]NRV!D27","v":17106},{"$f":"Q87/W87","v":488077.22728867066},{"$f":"S87/W87","v":489431.95967334142},null,"Porirua City",null,null,null,{"$f":"ROUND(D87-'Flood protection model'!D80-'PT model'!D83,-1)","v":0}]
["Rural",{"$f":"'Summary current'!E28","v":318398.34801783983},{"$f":"'Summary proposed'!E28","v":249034.37994532858},{"$f":"C88-B88","v":-69363.968072511256},{"$f":"D88/B88","v":-0.21785278882359277},null,{"$f":"B88/(S88/100000)","v":52.848446081986957},{"$f":"C88/(S88/100000)","v":41.335264718032825},{"$f":"H88-G88","v":-11.513181363954132},{"$f":"I88/G88","v":-0.21785278882359274},null,{"$f":"B88/Q88*X88","v":520.25873859124147},{"$f":"C88/Q88*X88","v":406.91892147929502},{"$f":"M88-L88","v":-113.33981711194645},{"$f":"N88/L88","v":-0.21785278882359269},null,{"$f":"[10]NRV!B28","v":600806750},null,{"$f":"Q88/$Q$85*$R$85","v":602474380.27579737},null,{"$f":"'PT model'!X84","v":"Rural"},null,{"$f":"[10]NRV!D28","v":612},{"$f":"Q88/W88","v":981710.37581699342},{"$f":"S88/W88","v":984435.26188855781},null,"Porirua City",null,null,null,{"$f":"ROUND(D88-'Flood protection model'!D81-'PT model'!D84,-1)","v":0}]
[]
["Kapiti Coast District",{"$f":"SUBTOTAL(9,B91:B93)","v":9327065.9100573733},{"$f":"SUBTOTAL(9,C91:C93)","v":10632965.754580818},{"$f":"C90-B90","v":1305899.8445234448},{"$f":"D90/B90","v":0.14001185979776268},null,null,null,null,null,null,null,null,null,null,null,{"$f":"[10]NRV!B30","v":10974506450},{"$f":"[10]NRV!K30","v":12948799292},{"$f":"SUM(S91:S94)","v":12948799292},null,null,null,{"$f":"[10]NRV!D30","v":24761},null,{"$f":"S90/W90","v":522951.38693913817},null,null,null,null,null,{"$f":"ROUND(D90-'Flood protection model'!D83-'PT model'!D86,-1)","v":0}]
["Urban - Commercial",{"$f":"'Summary current'!E31","v":1201099.0577986035},{"$f":"'Summary proposed'!E31","v":1587072.4386463121},{"$f":"C91-B91","v":385973.38084770855},{"$f":"D91/B91","v":0.32135016536864802},null,{"$f":"B91/(S91/100000)","v":80.243011932959419},{"$f":"C91/(S91/100000)","v":106.02911708729432},{"$f":"H91-G91","v":25.786105154334905},{"$f":"I91/G91","v":0.32135016536864802},null,{"$f":"B91/Q91*X91","v":864.72214384348706},{"$f":"C91/Q91*X91","v":1142.6007477655235},{"$f":"M91-L91","v":277.8786039220364},{"$f":"N91/L91","v":0.32135016536864802},null,{"$f":"[10]NRV!B31","v":1268607000},null,{"$f":"Q91/$Q$90*$R$90","v":1496826987.0055289},null,{"$f":"'PT model'!X87","v":"Business"},null,{"$f":"[10]NRV!D31","v":1389},{"$f":"Q91/W91","v":913323.97408207343},{"$f":"S91/W91","v":1077629.2203063562},null,"Kapiti Coast District",null,null,null,{"$f":"ROUND(D91-'Flood protection model'!D84-'PT model'!D87,-1)","v":0}]
["Urban - Residential",{"$f":"'Summary current'!E32","v":7036322.7317544008},{"$f":"'Summary proposed'!E32","v":7883585.0119015248},{"$f":"C92-B92","v":847262.28014712408},{"$f":"D92/B92","v":0.12041265195575701},null,{"$f":"B92/(S92/100000)","v":74.33083054965725},{"$f":"C92/(S92/100000)","v":83.281202978215489},{"$f":"H92-G92","v":8.9503724285582393},{"$f":"I92/G92","v":0.12041265195575715},null,{"$f":"B92/Q92*X92","v":341.85117484110191},{"$f":"C92/Q92*X92","v":383.01438137791013},{"$f":"M92-L92","v":41.163206536808218},{"$f":"N92/L92","v":0.12041265195575694},null,{"$f":"[10]NRV!B32","v":8022916350},null,{"$f":"Q92/$Q$90*$R$90","v":9466223745.5475941},null,{"$f":"'PT model'!X88","v":"Residential - excl Wairarapa"},null,{"$f":"[10]NRV!D32","v":20583},{"$f":"Q92/W92","v":389783.62483602972},{"$f":"S92/W92","v":459904.95775871322},null,"Kapiti Coast District",null,null,null,{"$f":"ROUND(D92-'Flood protection model'!D85-'PT model'!D88,-1)","v":0}]
["Rural",{"$f":"'Summary current'!E33","v":1089644.120504369},{"$f":"'Summary proposed'!E33","v":1162308.3040329807},{"$f":"C93-B93","v":72664.183528611669},{"$f":"D93/B93","v":6.6686161253251414E-2},null,{"$f":"B93/(S93/100000)","v":54.873217221816098},{"$f":"C93/(S93/100000)","v":58.53250143395482},{"$f":"H93-G93","v":3.6592842121387221},{"$f":"I93/G93","v":6.6686161253251441E-2},null,{"$f":"B93/Q93*X93","v":390.69348171544249},{"$f":"C93/Q93*X93","v":416.74733023771267},{"$f":"M93-L93","v":26.053848522270187},{"$f":"N93/L93","v":6.6686161253251303E-2},null,{"$f":"[10]NRV!B33","v":1682983100},null,{"$f":"Q93/$Q$90*$R$90","v":1985748559.4468775},null,{"$f":"'PT model'!X89","v":"Rural"},null,{"$f":"[10]NRV!D33","v":2789},{"$f":"Q93/W93","v":603436.0344209394},{"$f":"S93/W93","v":711993.02956144768},null,"Kapiti Coast District",null,null,null,{"$f":"ROUND(D93-'Flood protection model'!D86-'PT model'!D89,-1)","v":0}]
[]
["Masterton District",{"$f":"SUBTOTAL(9,B96:B98)","v":2243225.8759407587},{"$f":"SUBTOTAL(9,C96:C98)","v":3408862.0406254521},{"$f":"C95-B95","v":1165636.1646846933},{"$f":"D95/B95","v":0.51962496384625179},null,null,null,null,null,null,null,null,null,null,null,{"$f":"[10]NRV!B35","v":4724008400},{"$f":"[10]NRV!K35","v":5010740516},{"$f":"SUM(S96:S99)","v":5010740516},null,null,null,{"$f":"[10]NRV!D35","v":12296},null,{"$f":"S95/W95","v":407509.80123617436},null,null,null,null,null,{"$f":"ROUND(D95-'Flood protection model'!D88-'PT model'!D91,-1)","v":0}]
["Urban Ward",{"$f":"'Summary current'!E36","v":212061.48261123421},{"$f":"'Summary proposed'!E36","v":423174.0784025708},{"$f":"C96-B96","v":211112.59579133659},{"$f":"D96/B96","v":0.99552541645840897},null,{"$f":"B96/(S96/100000)","v":52.453710207410715},{"$f":"C96/(S96/100000)","v":104.67271190643197},{"$f":"H96-G96","v":52.219001699021256},{"$f":"I96/G96","v":0.99552541645840908},null,{"$f":"B96/Q96*X96","v":388.39099379346931},{"$f":"C96/Q96*X96","v":775.04409963840806},{"$f":"M96-L96","v":386.65310584493875},{"$f":"N96/L96","v":0.99552541645840864},null,{"$f":"[10]NRV!B36","v":381148600},null,{"$f":"Q96/$Q$95*$R$95","v":404283094.12757981},null,{"$f":"'PT model'!X92","v":"Business"},null,{"$f":"[10]NRV!D36","v":546},{"$f":"Q96/W96","v":698074.358974359},{"$f":"S96/W96","v":740445.22733988974},null,"Wairarapa districts",null,null,null,{"$f":"ROUND(D96-'Flood protection model'!D89-'PT model'!D92,-1)","v":0}]
["Urban - Residential",{"$f":"'Summary current'!E37","v":1021509.357718488},{"$f":"'Summary proposed'!E37","v":1551104.6153120452},{"$f":"C97-B97","v":529595.25759355724},{"$f":"D97/B97","v":0.5184438630854965},null,{"$f":"B97/(S97/100000)","v":48.764834802585661},{"$f":"C97/(S97/100000)","v":74.046664140364229},{"$f":"H97-G97","v":25.281829337778568},{"$f":"I97/G97","v":0.51844386308549639},null,{"$f":"B97/Q97*X97","v":130.26133100210251},{"$f":"C97/Q97*X97","v":197.7945186574911},{"$f":"M97-L97","v":67.533187655388588},{"$f":"N97/L97","v":0.51844386308549661},null,{"$f":"[10]NRV!B37","v":1974896500},null,{"$f":"Q97/$Q$95*$R$95","v":2094766365.6687388},null,{"$f":"'PT model'!X93","v":"Residential - Wairarapa"},null,{"$f":"[10]NRV!D37","v":7842},{"$f":"Q97/W97","v":251835.81994389187},{"$f":"S97/W97","v":267121.44423217786},null,"Wairarapa districts",null,null,null,{"$f":"ROUND(D97-'Flood protection model'!D90-'PT model'!D93,-1)","v":0}]
["Rural Ward",{"$f":"'Summary current'!E38","v":1009655.0356110365},{"$f":"'Summary proposed'!E38","v":1434583.3469108359},{"$f":"C98-B98","v":424928.31129979948},{"$f":"D98/B98","v":0.4208648462220918},null,{"$f":"B98/(S98/100000)","v":40.198217576053679},{"$f":"C98/(S98/100000)","v":57.116234234601706},{"$f":"H98-G98","v":16.918016658548026},{"$f":"I98/G98","v":0.42086484622209197},null,{"$f":"B98/Q98*X98","v":258.3559456527729},{"$f":"C98/Q98*X98","v":367.08888099049028},{"$f":"M98-L98","v":108.73293533771738},{"$f":"N98/L98","v":0.4208648462220918},null,{"$f":"[10]NRV!B38","v":2367963300},null,{"$f":"Q98/$Q$95*$R$95","v":2511691056.203681},null,{"$f":"'PT model'!X94","v":"Rural"},null,{"$f":"[10]NRV!D38","v":3908},{"$f":"Q98/W98","v":605927.1494370522},{"$f":"S98/W98","v":642704.97855774849},null,"Wairarapa districts",null,null,null,{"$f":"ROUND(D98-'Flood protection model'!D91-'PT model'!D94,-1)","v":0}]
[]
["Carterton District",{"$f":"SUBTOTAL(9,B101:B103)","v":1093949.6511765723},{"$f":"SUBTOTAL(9,C101:C103)","v":1465881.1955660065},{"$f":"C100-B100","v":371931.54438943416},{"$f":"D100/B100","v":0.33998963662487736},null,null,null,null,null,null,null,null,null,null,null,{"$f":"[10]NRV!B40","v":2188251200},{"$f":"[10]NRV!K40","v":2315440593},{"$f":"SUM(S101:S104)","v":2315440593},null,null,null,{"$f":"[10]NRV!D40","v":4561},null,{"$f":"S100/W100","v":507660.73076079809},null,null,null,null,null,{"$f":"ROUND(D100-'Flood protection model'!D93-'PT model'!D96,-1)","v":0}]
["Urban Ward",{"$f":"'Summary current'!E41","v":60016.585411500855},{"$f":"'Summary proposed'!E41","v":102993.66749729162},{"$f":"C101-B101","v":42977.082085790767},{"$f":"D101/B101","v":0.71608675820392742},null,{"$f":"B101/(S101/100000)","v":60.959225628216771},{"$f":"C101/(S101/100000)","v":104.61131989094828},{"$f":"H101-G101","v":43.652094262731509},{"$f":"I101/G101","v":0.71608675820392731},null,{"$f":"B101/Q101*X101","v":266.74037960667044},{"$f":"C101/Q101*X101","v":457.74963332129613},{"$f":"M101-L101","v":191.00925371462569},{"$f":"N101/L101","v":0.71608675820392764},null,{"$f":"[10]NRV!B41","v":93045500},null,{"$f":"Q101/$Q$100*$R$100","v":98453654.5420295},null,{"$f":"'PT model'!X97","v":"Business"},null,{"$f":"[10]NRV!D41","v":225},{"$f":"Q101/W101","v":413535.55555555556},{"$f":"S101/W101","v":437571.79796457558},null,"Wairarapa districts",null,null,null,{"$f":"ROUND(D101-'Flood protection model'!D94-'PT model'!D97,-1)","v":0}]
["Urban - Residential",{"$f":"'Summary current'!E42","v":365741.08891186328},{"$f":"'Summary proposed'!E42","v":473230.7908647221},{"$f":"C102-B102","v":107489.70195285883},{"$f":"D102/B102","v":0.29389561416973259},null,{"$f":"B102/(S102/100000)","v":56.873669070255346},{"$f":"C102/(S102/100000)","v":73.588590971744168},{"$f":"H102-G102","v":16.714921901488822},{"$f":"I102/G102","v":0.29389561416973264},null,{"$f":"B102/Q102*X102","v":159.08703301951425},{"$f":"C102/Q102*X102","v":205.84201429522491},{"$f":"M102-L102","v":46.754981275710662},{"$f":"N102/L102","v":0.29389561416973253},null,{"$f":"[10]NRV!B42","v":607751500},null,{"$f":"Q102/$Q$100*$R$100","v":643076303.83414829},null,{"$f":"'PT model'!X98","v":"Residential - Wairarapa"},null,{"$f":"[10]NRV!D42","v":2299},{"$f":"Q102/W102","v":264354.71944323619},{"$f":"S102/W102","v":279720.01036718063},null,"Wairarapa districts",null,null,null,{"$f":"ROUND(D102-'Flood protection model'!D95-'PT model'!D98,-1)","v":0}]
["Rural Ward",{"$f":"'Summary current'!E43","v":668191.97685320815},{"$f":"'Summary proposed'!E43","v":889656.73720399279},{"$f":"C103-B103","v":221464.76035078464},{"$f":"D103/B103","v":0.33143882001360392},null,{"$f":"B103/(S103/100000)","v":42.454251350357744},{"$f":"C103/(S103/100000)","v":56.525238322481258},{"$f":"H103-G103","v":14.070986972123514},{"$f":"I103/G103","v":0.33143882001360375},null,{"$f":"B103/Q103*X103","v":328.02748004575756},{"$f":"C103/Q103*X103","v":436.74852096415947},{"$f":"M103-L103","v":108.72104091840191},{"$f":"N103/L103","v":0.33143882001360397},null,{"$f":"[10]NRV!B43","v":1487454200},null,{"$f":"Q103/$Q$100*$R$100","v":1573910634.6238222},null,{"$f":"'PT model'!X99","v":"Rural"},null,{"$f":"[10]NRV!D43","v":2037},{"$f":"Q103/W103","v":730218.06578301429},{"$f":"S103/W103","v":772661.08719873452},null,"Wairarapa districts",null,null,null,{"$f":"ROUND(D103-'Flood protection model'!D96-'PT model'!D99,-1)","v":0}]
[]
["South Wairarapa District",{"$f":"SUBTOTAL(9,B106:B108)","v":1798673.6905084574},{"$f":"SUBTOTAL(9,C106:C108)","v":2347721.0442278679},{"$f":"C105-B105","v":549047.35371941049},{"$f":"D105/B105","v":0.30525122851171699},null,null,null,null,null,null,null,null,null,null,null,{"$f":"[10]NRV!B45","v":3612556200},{"$f":"[10]NRV!K45","v":3724959199},{"$f":"SUM(S106:S109)","v":3724959199},null,null,null,{"$f":"[10]NRV!D45","v":6598},null,{"$f":"S105/W105","v":564558.83585935133},null,null,null,null,null,{"$f":"ROUND(D105-'Flood protection model'!D98-'PT model'!D101,-1)","v":0}]
["Urban Ward",{"$f":"'Summary current'!E46","v":128735.93693002826},{"$f":"'Summary proposed'!E46","v":205633.59586413734},{"$f":"C106-B106","v":76897.658934109088},{"$f":"D106/B106","v":0.59732861520948277},null,{"$f":"B106/(S106/100000)","v":65.566315754089345},{"$f":"C106/(S106/100000)","v":104.73095234786722},{"$f":"H106-G106","v":39.164636593777871},{"$f":"I106/G106","v":0.59732861520948255},null,{"$f":"B106/Q106*X106","v":412.61518246803934},{"$f":"C106/Q106*X106","v":659.08203802608125},{"$f":"M106-L106","v":246.46685555804191},{"$f":"N106/L106","v":0.59732861520948255},null,{"$f":"[10]NRV!B46","v":190419802},null,{"$f":"Q106/$Q$105*$R$105","v":196344625.20795071},null,{"$f":"'PT model'!X102","v":"Business"},null,{"$f":"[10]NRV!D46","v":312},{"$f":"Q106/W106","v":610319.87820512825},{"$f":"S106/W106","v":629309.69617932918},null,"Wairarapa districts",null,null,null,{"$f":"ROUND(D106-'Flood protection model'!D99-'PT model'!D102,-1)","v":0}]
["Urban - Residential",{"$f":"'Summary current'!E47","v":561580.03008596483},{"$f":"'Summary proposed'!E47","v":673514.25603755657},{"$f":"C107-B107","v":111934.22595159174},{"$f":"D107/B107","v":0.19932016801676017},null,{"$f":"B107/(S107/100000)","v":61.34584550173075},{"$f":"C107/(S107/100000)","v":73.573309734265933},{"$f":"H107-G107","v":12.227464232535183},{"$f":"I107/G107","v":0.19932016801676017},null,{"$f":"B107/Q107*X107","v":178.44932636986491},{"$f":"C107/Q107*X107","v":214.01787608438403},{"$f":"M107-L107","v":35.568549714519122},{"$f":"N107/L107","v":0.19932016801676006},null,{"$f":"[10]NRV!B47","v":887809098},null,{"$f":"Q107/$Q$105*$R$105","v":915432863.45302868},null,{"$f":"'PT model'!X103","v":"Residential - Wairarapa"},null,{"$f":"[10]NRV!D47","v":3147},{"$f":"Q107/W107","v":282112.83698760724},{"$f":"S107/W107","v":290890.64615603071},null,"Wairarapa districts",null,null,null,{"$f":"ROUND(D107-'Flood protection model'!D100-'PT model'!D103,-1)","v":0}]
["Rural Ward",{"$f":"'Summary current'!E48","v":1108357.7234924643},{"$f":"'Summary proposed'!E48","v":1468573.1923261739},{"$f":"C108-B108","v":360215.4688337096},{"$f":"D108/B108","v":0.3249992860596137},null,{"$f":"B108/(S108/100000)","v":42.414108406899558},{"$f":"C108/(S108/100000)","v":56.198663357996978},{"$f":"H108-G108","v":13.784554951097419},{"$f":"I108/G108","v":0.32499928605961381},null,{"$f":"B108/Q108*X108","v":353.09261659524185},{"$f":"C108/Q108*X108","v":467.84746490161638},{"$f":"M108-L108","v":114.75484830637453},{"$f":"N108/L108","v":0.32499928605961376},null,{"$f":"[10]NRV!B48","v":2534327300},null,{"$f":"Q108/$Q$105*$R$105","v":2613181710.3390207},null,{"$f":"'PT model'!X104","v":"Rural"},null,{"$f":"[10]NRV!D48","v":3139},{"$f":"Q108/W108","v":807367.72857597959},{"$f":"S108/W108","v":832488.5983877097},null,"Wairarapa districts",null,null,null,{"$f":"ROUND(D108-'Flood protection model'!D101-'PT model'!D104,-1)","v":0}]
[]
["Tararua District",{"$f":"'Summary current'!E50","v":2606},{"$f":"'Summary proposed'!E50","v":2319.7787058406511},{"$f":"C110-B110","v":-286.22129415934887},{"$f":"D110/B110","v":-0.10983165547173786},null,{"$f":"B110/(S110/100000)","v":37.007583288363769},{"$f":"C110/(S110/100000)","v":32.942979150794557},{"$f":"H110-G110","v":-4.0646041375692121},"n/a",null,{"$f":"B110/Q110*X110","v":217.16666666666666},{"$f":"C110/Q110*X110","v":193.31489215338758},{"$f":"M110-L110","v":-23.851774513279082},"n/a",null,{"$f":"[10]NRV!B50","v":6806000},{"$f":"[10]NRV!K50","v":7041800},{"$f":"R110","v":7041800},null,"Rural",null,{"$f":"[10]NRV!D50","v":12},{"$f":"Q110/W110","v":567166.66666666663},{"$f":"S110/W110","v":586816.66666666663},null,"Tararua District",null,null,null,{"$f":"ROUND(D110-'Flood protection model'!D103-'PT model'!D106,-1)","v":0}]
[]
["Totals",{"$f":"SUBTOTAL(9,B69:B110)","v":118764830.96888824},{"$f":"SUBTOTAL(9,C69:C110)","v":118764832.8564418},{"$f":"SUM(D110,D105,D100,D95,D90,D85,D80,D75,D69)","v":1.8875535828992724},{"$f":"D112/B112","v":1.5893203126721394E-8},null,{"$f":"B112/(S112/100000)","v":93.473981445944659},{"$f":"C112/(S112/100000)","v":93.473982931545621},{"$f":"H112-G112","v":1.4856009613595234E-6},{"$f":"I112/G112","v":1.5893202989525336E-8},null,{"$f":"B112/Q112*X112","v":595.81417418622311},{"$f":"C112/Q112*X112","v":595.81418365561865},{"$f":"M112-L112","v":9.4693955361435656E-6},{"$f":"N112/L112","v":1.5893202858218481E-8},null,112052918261,{"$f":"SUM(R69,R75,R80,R85,R90,R95,R100,R105,R110)","v":127056566043},{"$f":"SUM(S69,S75,S80,S85,S90,S95,S100,S105,S110)","v":127056566043},null,null,null,{"$f":"SUM(W69,W75,W80,W85,W90,W95,W100,W105,W110)","v":199332},{"$f":"Q112/W112","v":562142.14607288339},{"$f":"S112/W112","v":637411.78557883331},null,null,null,null,null,{"$f":"ROUND(D112-'Flood protection model'!D105-'PT model'!D108,-1)","v":0}]
[]
["Total check",{"$f":"ROUND(B112-SUM(B69,B75,B80,B85,B90,B95,B100,B105,B110),4)","v":0},{"$f":"ROUND(C112-SUM(C69,C75,C80,C85,C90,C95,C100,C105,C110),4)","v":0},{"$f":"ROUND(D112-SUM(D69,D75,D80,D85,D90,D95,D100,D105,D110),4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Q112-SUM(Q69,Q75,Q80,Q85,Q90,Q95,Q100,Q105,Q110),4)","v":0},{"$f":"ROUND(R112-SUM(R69,R75,R80,R85,R90,R95,R100,R105,R110),4)","v":0},{"$f":"S112-R112","v":0},null,{"$f":"COUNTBLANK(U70:U110)-15","v":0},null,0]
["Rates reconciliation check",null,{"$f":"ROUND(C112-'Summarised data'!E102,-1)","v":0}]
[]
[]
[]
["GRAPH DATA - District wide"]
[]
["TA/Rating category","2017/18 annual plan","Scenario","Variance",null,null,"Rates per $100,000 ECV",null,null,null,null,"Rates for average CV",null,null,null,null,"Capital values",null,null,null,null,null,"Assessment"]
[null,null,null,"$","%",null,"2017/18 budget","Scenario","Variance $","Variance %",null,"2017/18 budget","Scenario","Variance $","Variance %",null,"2017/18 Rateable Capital Value $ m","Net equalised capital value","ECV cllocated to categories",null,null,null,"Number","Average CV",null,null,"Graph description",null,null,null,"Share of  rates ",null,"Share of ECV"]
[]
["Rates by category"]
["Residential - excl Wairarapa",{"$f":"SUMIF($U$69:$U$110,$A125,B$69:B$110)","v":70512501.646340907},66576021.852936521,{"$f":"C125-B125","v":-3936479.7934043854},{"$f":"D125/B125","v":-5.5826693160710754E-2},null,{"$f":"B125/(S125/100000)","v":78.774591235359765},{"$f":"C125/(S125/100000)","v":74.376866301602917},{"$f":"H125-G125","v":-4.397724933756848},{"$f":"I125/G125","v":-5.5826693160710802E-2},null,{"$f":"B125/Q125*X125","v":442.40639992935871},{"$f":"C125/Q125*X125","v":417.7083135881677},{"$f":"M125-L125","v":-24.698086341191015},{"$f":"N125/L125","v":-5.5826693160710796E-2},null,{"$f":"SUMIF($U$69:$U$110,$A125,Q$69:Q$110)","v":78536232821},null,{"$f":"SUMIF($U$69:$U$110,$A125,S$69:S$110)","v":89511732832.311752},null,null,null,{"$f":"SUMIF($U$69:$U$110,$A125,W$69:W$110)","v":159384},{"$f":"Q125/W125","v":492748.536998695},null,null,{"$f":"A125","v":"Residential - excl Wairarapa"}]
["Residential - Wairarapa",1948830.4767163161,2697849.6622143239,749019.18549800781,0.38434291460797987,null,53.344743891777867,73.847418238160003,20.502674346382136,0.38434291460797987,null,146.66093292567101,203.02902334544882,56.368090419777815,0.38434291460797976,null,3470457098,null,3653275532.9559159,null,null,null,13288,261172.2680614088,null,null,"Residential - Wairarapa"]
["Residential",{"$f":"SUM(B125:B126)","v":72461332.123057216},{"$f":"SUM(C125:C126)","v":69273871.515150845},{"$f":"C127-B127","v":-3187460.6079063714},{"$f":"D127/B127","v":-4.3988435135214971E-2},null,{"$f":"B127/(S127/100000)","v":77.777411706937741},{"$f":"C127/(S127/100000)","v":74.356105077082191},{"$f":"H127-G127","v":-3.4213066298555503},{"$f":"I127/G127","v":-4.3988435135215102E-2},null,{"$f":"B127/Q127*X127","v":666.16645427223489},{"$f":"C127/Q127*X127","v":636.86283440922455},{"$f":"M127-L127","v":-29.30361986301034},{"$f":"N127/L127","v":-4.398843513521495E-2},null,{"$f":"SUM(Q125:Q126)","v":82006689919},null,{"$f":"SUM(S125:S126)","v":93165008365.26767},null,null,null,{"$f":"SUM(W125:W126)","v":172672},{"$f":"SUM(X125:X126)","v":753920.80506010377},null,null,"Residential"]
["Regional CBD",29269028.392002061,29986767.094901964,717738.70289990306,2.4522122609851631E-2,null,301.76526498481024,309.16518981216211,7.3999248273518674,2.4522122609851576E-2,null,8606.0065839465042,8817.0441325792308,211.03754863272661,2.4522122609851635E-2,null,7854191500,null,9699270190.5155849,null,null,null,3401,2309377.094972067,null,null,"Regional CBD"]
["Business",11803118.123606794,13319528.949202305,1516410.8255955111,0.1284754426512616,null,90.449051415928977,102.06953333397716,11.620481918048185,0.12847544265126148,null,1429.9876573306024,1613.7059545919922,183.71829726138981,0.12847544265126165,null,11815134302,null,13049465902.445217,null,null,null,8254,1431443.457959777,null,null,"Business"]
["Rural",5231352.3302221633,6184665.2971867044,953312.966964541,0.18223069424269805,null,46.948183549592557,55.50358363126842,8.5554000816758631,0.18223069424269794,null,348.64060847865136,412.17362860291257,63.533020124261213,0.18223069424269775,null,10376902540,null,11142821584.771545,null,null,null,15005,691562.9816727757,null,null,"Rural"]
["Tararua",0,0,0,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,null,0,null,null,null,0,{"$error":"#DIV/0!"},null,null,"Tararua"]
["Total",{"$f":"SUM(B127:B131)","v":118764830.96888822},{"$f":"SUM(C127:C131)","v":118764832.85644181},{"$f":"C132-B132","v":1.8875535875558853},{"$f":"D132/B132","v":1.5893203165930082E-8},null,93.473981445944631,93.473982931545606,1.4856009755703781E-6,1.5893203141555396E-8,null,595.814174186223,595.81418365561876,9.469395763517241E-6,1.5893203239836923E-8,null,{"$f":"SUM(Q127:Q131)","v":112052918261},null,{"$f":"SUM(S127:S131)","v":127056566043.00002},null,null,null,{"$f":"SUM(W127:W131)","v":199332},562142.14607288339]
[null,{"$f":"B112-B132","v":0},{"$f":"C112-C132","v":0},{"$f":"ROUND(D112-D132,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q112-Q132","v":0},null,{"$f":"S112-S132","v":0},null,null,null,{"$f":"W112-W132","v":0}]
[]
["Combined TA summary for graphs"]
["Wellington",{"$f":"B69","v":62570979.329463348},{"$f":"C69","v":66378243.074655943},{"$f":"C136-B136","v":3807263.7451925948},{"$f":"D136/B136","v":6.0847117721231428E-2},null,{"$f":"B136/(S136/100000)","v":98.731590675345302},{"$f":"C136/(S136/100000)","v":104.73912339597247},{"$f":"H136-G136","v":6.007532720627168},{"$f":"I136/G136","v":6.08471177212314E-2},null,{"$f":"B136/Q136*X136","v":812.91628443781872},{"$f":"C136/Q136*X136","v":862.37989729451283},{"$f":"M136-L136","v":49.463612856694112},{"$f":"N136/L136","v":6.084711772123156E-2},null,{"$f":"Q69","v":51319125451},null,{"$f":"S69","v":63374831603.000008},null,null,null,{"$f":"W69","v":76971},{"$f":"Q136/W136","v":666733.25604448433},null,null,"Wellington",null,null,null,{"$f":"C136/$C$143","v":0.55890486668634731},null,{"$f":"S136/$S$143","v":0.49879225904430585}]
["Wellington excl CBD",{"$f":"SUM(B71:B73)","v":33301950.937461283},{"$f":"SUM(C71:C73)","v":36391475.979753971},3089525.042292688,9.2773094528143363E-2,null,62.043041676906554,67.798966647211742,5.7559249703051876,9.2773094528143321E-2,null,452.65666626969261,494.65102595832508,41.994359688632471,9.2773094528143446E-2,null,{"$f":"SUM(Q71:Q73)","v":43464933951},null,{"$f":"SUM(S71:S73)","v":53675561412.484421},null,null,null,{"$f":"SUM(W71:W73)","v":73570},590796.98179964663,null,null,"Wellington excl CBD",null,null,null,{"$f":"C137/$C$143","v":0.30641626064293404},null,{"$f":"S137/$S$143","v":0.42245405400236374}]
["Hutt",{"$f":"B75","v":23454231.51867561},{"$f":"C75","v":21001090.061348002},-2453141.457327608,-0.10459270240315806,null,109.22803961990127,97.803583777856574,-11.424455842044694,-0.10459270240315809,null,600.63590664743288,537.81377401080704,-62.822132636625838,-0.10459270240315784,null,{"$f":"Q75","v":21170821500},null,{"$f":"S75","v":21472720375},null,null,null,{"$f":"W75","v":39049},542160.40103459754,null,null,"Hutt",null,null,null,0.17682919729894522,null,0.1690012648990761]
["Kapiti Coast",{"$f":"B90","v":9327065.9100573733},{"$f":"C90","v":10632965.754580818},1305899.8445234448,0.14001185979776268,null,72.030353546523813,82.115457308462993,10.08510376193918,0.14001185979776282,null,376.68373288871101,429.42392288602315,52.740189997312143,0.14001185979776282,null,{"$f":"Q90","v":10974506450},null,{"$f":"S90","v":12948799292},null,null,null,{"$f":"W90","v":24761},443217.41650175682,null,null,"Kapiti Coast",null,null,null,8.9529581264460006E-2,null,0.10191365700547671]
["Wairarapa combined",{"$f":"SUM(B110,B105,B100,B95)","v":5138455.2176257884},{"$f":"SUM(C110,C105,C100,C95)","v":7224784.0591251664},2086328.841499378,0.40602257938201153,null,46.467449780089915,65.334283597106108,18.866833817016193,0.40602257938201158,null,218.96515181428339,307.86994754869249,88.904795734409106,0.40602257938201164,null,{"$f":"SUM(Q110,Q105,Q100,Q95)","v":10531621800},null,{"$f":"SUM(S110,S105,S100,S95)","v":11058182108},null,null,null,{"$f":"SUM(W110,W105,W100,W95)","v":23467},448784.32692717435,null,null,"Wairarapa combined",null,null,null,6.0832688308147545E-2,null,8.7033535159903169E-2]
["Porirua",{"$f":"B85","v":9886888.4191236794},{"$f":"C85","v":6855195.6754206149},-3031692.7437030645,-0.30663770189203543,null,98.157481970835732,68.058697275789768,-30.098784695045964,-0.30663770189203537,null,534.02227606803933,370.2709125753816,-163.75136349265773,-0.30663770189203549,null,{"$f":"Q85","v":10044595300},null,{"$f":"S85","v":10072475598},null,null,null,{"$f":"W85","v":18514},542540.52608836559,null,null,"Porirua",null,null,null,5.7720753783292909E-2,null,7.9275522011126545E-2]
["Upper Hutt",{"$f":"B80","v":8387210.5739424368},{"$f":"C80","v":6672554.2313112738},-1714656.3426311631,-0.20443702080859799,null,103.16934249700169,82.077709478132789,-21.091633018868905,-0.20443702080859796,null,506.16841122163163,402.68884920405992,-103.47956201757171,-0.20443702080859802,null,{"$f":"Q80","v":8012247760},null,{"$f":"S80","v":8129557067.000001},null,null,null,{"$f":"W80","v":16570},483539.39408569701,null,null,"Upper Hutt",null,null,null,5.618291265880692E-2,null,6.398376188011172E-2]
["Total",{"$f":"SUM(B138:B142,B136)","v":118764830.96888824},{"$f":"SUM(C138:C142,C136)","v":118764832.85644183},{"$f":"SUM(D138:D142,D136)","v":1.8875535819679499},1.5893203118879659E-8,null,93.473981445944659,93.473982931545635,1.4856009755703781E-6,1.5893203141555392E-8,null,595.81417418622311,595.81418365561888,9.469395763517241E-6,1.5893203239836923E-8,null,{"$f":"SUM(Q138:Q142,Q136)","v":112052918261},null,{"$f":"SUM(S138:S142,S136)","v":127056566043},null,null,null,{"$f":"SUM(W138:W142,W136)","v":199332},562142.14607288339,null,null,null,null,null,null,{"$f":"SUM(AE136,AE138:AE142)","v":0.99999999999999989},null,{"$f":"SUM(AG136,AG138:AG142)","v":1.0000000000000002}]
[null,{"$f":"ROUND(B143-B112,0)","v":0},{"$f":"ROUND(C143-C112,0)","v":0},{"$f":"ROUND(D143-D112,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q143-Q112","v":0},null,{"$f":"S143-S112","v":0},null,null,null,{"$f":"W143-W112","v":0},{"$f":"X143-X112","v":0}]
[]
["Residential summary"]
["Wellington City",{"$f":"B72","v":29731934.663607135},{"$f":"C72","v":31836532.336723741},{"$f":"C147-B147","v":2104597.6731166057},{"$f":"D147/B147","v":7.0785762747309633E-2},null,{"$f":"B147/(S147/100000)","v":61.6286036740483},{"$f":"C147/(S147/100000)","v":65.991031392167457},{"$f":"H147-G147","v":4.3624277181191573},{"$f":"I147/G147","v":7.0785762747309633E-2},null,{"$f":"B147/Q147*X147","v":419.41534883560405},{"$f":"C147/Q147*X147","v":449.1039842108612},{"$f":"M147-L147","v":29.688635375257149},{"$f":"N147/L147","v":7.0785762747309564E-2},null,{"$f":"Q72","v":39066389001},null,{"$f":"S72","v":48243725950.466736},null,null,null,{"$f":"W72","v":70889},{"$f":"Q147/W147","v":551092.39798840438},null,null,"Wellington"]
["Lower Hutt City ",{"$f":"B77","v":18796224.135656383},{"$f":"C77","v":16257977.588113511},-2538246.5475428719,-0.13504023623169217,null,108.65406191986384,93.981391730672513,-14.672670189191322,-0.13504023623169217,null,519.20402562445122,449.09059135167979,-70.113434272771428,-0.13504023623169215,null,{"$f":"Q77","v":17055925500},null,{"$f":"S77","v":17299145382.635815},null,null,null,{"$f":"W77","v":36202},471132.13358377991,null,null,"Hutt"]
["Upper Hutt City",{"$f":"B82","v":6551666.4802575372},{"$f":"C82","v":4983898.5014813812},-1567767.978776156,-0.23929300789354727,null,106.87150629632812,81.297902096565593,-25.573604199762528,-0.23929300789354724,null,448.6213695054463,341.26941259116552,-107.35195691428078,-0.23929300789354735,null,{"$f":"Q82","v":6041952920},null,{"$f":"S82","v":6130414651.4894199},null,null,null,{"$f":"W82","v":14604},413719.04409750755,null,null,"Upper Hutt"]
["Porirua City",{"$f":"B87","v":8396353.635065442},{"$f":"C87","v":5614028.4147163574},-2782325.2203490846,-0.3313730389736495,null,100.28822133140483,67.055408655555226,-33.232812675849601,-0.3313730389736495,null,490.84260698383275,328.19060064985138,-162.65200633398138,-0.33137303897364956,null,{"$f":"Q87","v":8349049050},null,{"$f":"S87","v":8372223102.1721783},null,null,null,{"$f":"W87","v":17106},488077.22728867066,null,null,"Porirua"]
["Kapiti Coast District",{"$f":"B92","v":7036322.7317544008},{"$f":"C92","v":7883585.0119015248},847262.28014712408,0.12041265195575701,null,74.33083054965725,83.281202978215489,8.9503724285582393,0.12041265195575715,null,341.85117484110191,383.01438137791013,41.163206536808218,0.12041265195575694,null,{"$f":"Q92","v":8022916350},null,{"$f":"S92","v":9466223745.5475941},null,null,null,{"$f":"W92","v":20583},389783.62483602972,null,null,"Kapiti Coast"]
["Masterton District",{"$f":"B97","v":1021509.357718488},{"$f":"C97","v":1551104.6153120452},529595.25759355724,0.5184438630854965,null,48.764834802585661,74.046664140364229,25.281829337778568,0.51844386308549639,null,130.26133100210251,197.7945186574911,67.533187655388588,0.51844386308549661,null,{"$f":"Q97","v":1974896500},null,{"$f":"S97","v":2094766365.6687388},null,null,null,{"$f":"W97","v":7842},251835.81994389187,null,null,"Masterton"]
["Carterton District",{"$f":"B102","v":365741.08891186328},{"$f":"C102","v":473230.7908647221},107489.70195285883,0.29389561416973259,null,56.873669070255346,73.588590971744168,16.714921901488822,0.29389561416973264,null,159.08703301951425,205.84201429522491,46.754981275710662,0.29389561416973253,null,{"$f":"Q102","v":607751500},null,{"$f":"S102","v":643076303.83414829},null,null,null,{"$f":"W102","v":2299},264354.71944323619,null,null,"Carterton"]
["South Wairarapa District",{"$f":"B107","v":561580.03008596483},{"$f":"C107","v":673514.25603755657},111934.22595159174,0.19932016801676017,null,61.34584550173075,73.573309734265933,12.227464232535183,0.19932016801676017,null,178.44932636986491,214.01787608438403,35.568549714519122,0.19932016801676006,null,{"$f":"Q107","v":887809098},null,{"$f":"S107","v":915432863.45302868},null,null,null,{"$f":"W107","v":3147},282112.83698760724,null,null,"Sth Wairarapa"]
["Tararua District",0,0,0,{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,null,0,null,null,null,0,{"$error":"#DIV/0!"},null,null,"Tararua"]
["Total",{"$f":"SUM(B147:B155)","v":72461332.123057216},{"$f":"SUM(C147:C155)","v":69273871.515150845},{"$f":"SUM(D147:D155)","v":-3187460.6079063751},-4.3988435135215026E-2,null,77.777411706937741,74.356105077082191,-3.4213066298555503,-4.3988435135215102E-2,null,419.6472625733021,401.18763618392586,-18.45962638937624,-4.3988435135215005E-2,null,{"$f":"SUM(Q147:Q155)","v":82006689919},null,{"$f":"SUM(S147:S155)","v":93165008365.26767},null,null,null,{"$f":"SUM(W147:W155)","v":172672},474927.55003127316]
[null,{"$f":"ROUND(B156-B125-B126,0)","v":0},{"$f":"ROUND(C156-C125-C126,0)","v":0},{"$f":"ROUND(D156-D125-D126,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Q156-Q125-Q126,0)","v":0},null,{"$f":"ROUND(S156-S125-S126,0)","v":0},null,null,null,{"$f":"ROUND(W156-W125-W126,0)","v":0}]
[]
["Business summary"]
["Regional CBD",{"$f":"B70","v":29269028.392002061},{"$f":"C70","v":29986767.094901964},{"$f":"C160-B160","v":717738.70289990306},{"$f":"D160/B160","v":2.4522122609851631E-2},null,{"$f":"B160/(S160/100000)","v":301.76526498481024},{"$f":"C160/(S160/100000)","v":309.16518981216211},{"$f":"H160-G160","v":7.3999248273518674},{"$f":"I160/G160","v":2.4522122609851576E-2},null,{"$f":"B160/Q160*X160","v":8606.0065839465042},{"$f":"C160/Q160*X160","v":8817.0441325792308},{"$f":"M160-L160","v":211.03754863272661},{"$f":"N160/L160","v":2.4522122609851635E-2},null,{"$f":"Q70","v":7854191500},null,{"$f":"S70","v":9699270190.5155849},null,null,null,{"$f":"W70","v":3401},{"$f":"Q160/W160","v":2309377.094972067},null,null,null,null,null,null,null,null,null,null,"Regional CBD"]
["Wellington City",{"$f":"B71","v":3259619.5167298005},{"$f":"C71","v":4259553.4347275468},999933.91799774626,0.30676399894700768,null,69.102503933513262,90.30066437740912,21.198160443895858,0.30676399894700773,null,1709.2918283847932,2233.6410250275549,524.34919664276163,0.30676399894700773,null,{"$f":"Q71","v":3819755400},null,{"$f":"S71","v":4717078732.5825882},null,null,null,{"$f":"W71","v":1907},2003018.0388044049,null,null,"Wellington",null,null,null,null,null,null,null,"Wellington"]
["Lower Hutt City ",{"$f":"B76","v":4434152.0447913436},{"$f":"C76","v":4517451.576531793},83299.531740449369,1.8785898836802102E-2,null,115.14288218926644,117.30594472585182,2.1630625365853717,1.8785898836802012E-2,null,1881.2694292708291,1916.6107664538793,35.3413371830502,1.8785898836802092E-2,null,{"$f":"Q76","v":3796856000},null,{"$f":"S76","v":3850999697.4912381},null,null,null,{"$f":"W76","v":2357},1610885.0233347476,null,null,"Hutt",null,null,null,null,null,null,null,"Hutt"]
["Upper Hutt City",{"$f":"B81","v":1335297.0632938852},{"$f":"C81","v":1231517.2767737233},-103779.7865201619,-7.7720373520600655E-2,null,112.42703911696724,103.68916764298136,-8.7378714739858765,-7.7720373520600669E-2,null,1849.4419159195083,1705.7025994095891,-143.73931650991926,-7.772037352060053E-2,null,{"$f":"Q81","v":1170562500},null,{"$f":"S81","v":1187700995.936275},null,null,null,{"$f":"W81","v":722},1621277.7008310249,null,null,"Upper Hutt",null,null,null,null,null,null,null,"Upper Hutt"]
["Porirua City",{"$f":"B86","v":1172136.4360403984},{"$f":"C86","v":992132.88075892872},-180003.55528146971,-0.15356877386180476,null,106.77352913443556,90.376449184362599,-16.397079950072964,-0.15356877386180481,null,1472.5332111060279,1246.3980914056892,-226.13511970033869,-0.15356877386180467,null,{"$f":"Q86","v":1094739500},null,{"$f":"S86","v":1097778115.5520244},null,null,null,{"$f":"W86","v":796},1375300.8793969848,null,null,"Porirua",null,null,null,null,null,null,null,"Porirua"]
["Kapiti Coast District",{"$f":"B91","v":1201099.0577986035},{"$f":"C91","v":1587072.4386463121},385973.38084770855,0.32135016536864802,null,80.243011932959419,106.02911708729432,25.786105154334905,0.32135016536864802,null,864.72214384348706,1142.6007477655235,277.8786039220364,0.32135016536864802,null,{"$f":"Q91","v":1268607000},null,{"$f":"S91","v":1496826987.0055289},null,null,null,{"$f":"W91","v":1389},913323.97408207343,null,null,"Kapiti Coast",null,null,null,null,null,null,null,"Kapiti Coast"]
["Masterton District",{"$f":"B96","v":212061.48261123421},{"$f":"C96","v":423174.0784025708},211112.59579133659,0.99552541645840897,null,52.453710207410715,104.67271190643197,52.219001699021256,0.99552541645840908,null,388.39099379346931,775.04409963840806,386.65310584493875,0.99552541645840864,null,{"$f":"Q96","v":381148600},null,{"$f":"S96","v":404283094.12757981},null,null,null,{"$f":"W96","v":546},698074.358974359,null,null,"Masterton",null,null,null,null,null,null,null,"Masterton"]
["Carterton District",{"$f":"B101","v":60016.585411500855},{"$f":"C101","v":102993.66749729162},42977.082085790767,0.71608675820392742,null,60.959225628216771,104.61131989094828,43.652094262731509,0.71608675820392731,null,266.74037960667044,457.74963332129613,191.00925371462569,0.71608675820392764,null,{"$f":"Q101","v":93045500},null,{"$f":"S101","v":98453654.5420295},null,null,null,{"$f":"W101","v":225},413535.55555555556,null,null,"Carterton",null,null,null,null,null,null,null,"Carterton"]
["South Wairarapa District",{"$f":"B106","v":128735.93693002826},{"$f":"C106","v":205633.59586413734},76897.658934109088,0.59732861520948277,null,65.566315754089345,104.73095234786722,39.164636593777871,0.59732861520948255,null,412.61518246803934,659.08203802608125,246.46685555804191,0.59732861520948255,null,{"$f":"Q106","v":190419802},null,{"$f":"S106","v":196344625.20795071},null,null,null,{"$f":"W106","v":312},610319.87820512825,null,null,"Sth Wairarapa",null,null,null,null,null,null,null,"Sth Wairarapa"]
["Total",{"$f":"SUM(B160:B168)","v":41072146.515608855},{"$f":"SUM(C160:C168)","v":43306296.044104263},{"$f":"SUM(D160:D168)","v":2234149.5284954114},5.4395733313971219E-2,null,180.54693829042185,190.36792139632163,9.820983105899785,5.4395733313971108E-2,null,3523.9936950329347,3715.6839162680621,191.69022123512741,5.4395733313971184E-2,null,{"$f":"SUM(Q160:Q168)","v":19669325802},null,{"$f":"SUM(S160:S168)","v":22748736092.9608},null,null,null,{"$f":"SUM(W160:W168)","v":11655},1687629.8414414413]
[null,{"$f":"ROUND(B169-SUMIF($AA$127:$AA$132,\"Business\",B127:B132)-SUMIF($AA$127:$AA$132,\"Regional CBD\",B127:B132),4)","v":0},{"$f":"ROUND(C169-SUMIF($AA$127:$AA$132,\"Business\",C127:C132)-SUMIF($AA$127:$AA$132,\"Regional CBD\",C127:C132),4)","v":0},{"$f":"ROUND(D169-SUMIF($AA$127:$AA$132,\"Business\",D127:D132)-SUMIF($AA$127:$AA$132,\"Regional CBD\",D127:D132),4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Q169-SUMIF($AA$127:$AA$132,\"Business\",Q127:Q132)-SUMIF($AA$127:$AA$132,\"Regional CBD\",Q127:Q132),4)","v":0},null,{"$f":"ROUND(S169-SUMIF($AA$127:$AA$132,\"Business\",S127:S132)-SUMIF($AA$127:$AA$132,\"Regional CBD\",S127:S132),4)","v":0}]
[]
["Rural"]
["Wellington City",{"$f":"B73","v":310396.75712434674},{"$f":"C73","v":295390.20830268384},{"$f":"C173-B173","v":-15006.548821662902},{"$f":"D173/B173","v":-4.834634537000395E-2},null,{"$f":"B173/(S173/100000)","v":43.426909372321283},{"$f":"C173/(S173/100000)","v":41.327377013455177},{"$f":"H173-G173","v":-2.0995323588661066},{"$f":"I173/G173","v":-4.8346345370003957E-2},null,{"$f":"B173/Q173*X173","v":401.0294019694403},{"$f":"C173/Q173*X173","v":381.64109599829959},{"$f":"M173-L173","v":-19.38830597114071},{"$f":"N173/L173","v":-4.8346345370003964E-2},null,{"$f":"Q73","v":578789550},null,{"$f":"S73","v":714756729.43509591},null,null,null,{"$f":"W73","v":774},{"$f":"Q173/W173","v":747790.1162790698},null,null,"Wellington",null,null,null,null,null,null,null,"Wellington"]
["Lower Hutt City ",{"$f":"B78","v":223855.33822788432},{"$f":"C78","v":225660.8967026982},1805.558474813879,8.0657378515397466E-3,null,69.396305850407813,69.956038261262478,0.55973241085466441,8.0657378515397605E-3,null,456.84762903649863,460.53244225040453,3.6848132139058976,8.0657378515397952E-3,null,{"$f":"Q78","v":318040000},null,{"$f":"S78","v":322575294.87294579},null,null,null,{"$f":"W78","v":490},649061.22448979598,null,null,"Hutt",null,null,null,null,null,null,null,"Hutt"]
["Upper Hutt City",{"$f":"B83","v":500247.03039101395},{"$f":"C83","v":457138.45305616898},-43108.577334844973,-8.6174579189704559E-2,null,61.649186043947736,56.336593379222734,-5.3125926647250026,-8.6174579189704545E-2,null,402.12783793489865,367.47464072039298,-34.653197214505667,-8.6174579189704711E-2,null,{"$f":"Q83","v":799732340},null,{"$f":"S83","v":811441419.57430518},null,null,null,{"$f":"W83","v":1244},642871.655948553,null,null,"Upper Hutt",null,null,null,null,null,null,null,"Upper Hutt"]
["Porirua City",{"$f":"B88","v":318398.34801783983},{"$f":"C88","v":249034.37994532858},-69363.968072511256,-0.21785278882359277,null,52.848446081986957,41.335264718032825,-11.513181363954132,-0.21785278882359274,null,520.25873859124147,406.91892147929502,-113.33981711194645,-0.21785278882359269,null,{"$f":"Q88","v":600806750},null,{"$f":"S88","v":602474380.27579737},null,null,null,{"$f":"W88","v":612},981710.37581699342,null,null,"Porirua",null,null,null,null,null,null,null,"Porirua"]
["Kapiti Coast District",{"$f":"B93","v":1089644.120504369},{"$f":"C93","v":1162308.3040329807},72664.183528611669,6.6686161253251414E-2,null,54.873217221816098,58.53250143395482,3.6592842121387221,6.6686161253251441E-2,null,390.69348171544249,416.74733023771267,26.053848522270187,6.6686161253251303E-2,null,{"$f":"Q93","v":1682983100},null,{"$f":"S93","v":1985748559.4468775},null,null,null,{"$f":"W93","v":2789},603436.0344209394,null,null,"Kapiti Coast",null,null,null,null,null,null,null,"Kapiti Coast"]
["Masterton District",{"$f":"B98","v":1009655.0356110365},{"$f":"C98","v":1434583.3469108359},424928.31129979948,0.4208648462220918,null,40.198217576053679,57.116234234601706,16.918016658548026,0.42086484622209197,null,258.3559456527729,367.08888099049028,108.73293533771738,0.4208648462220918,null,{"$f":"Q98","v":2367963300},null,{"$f":"S98","v":2511691056.203681},null,null,null,{"$f":"W98","v":3908},605927.1494370522,null,null,"Masterton",null,null,null,null,null,null,null,"Masterton"]
["Carterton District",{"$f":"B103","v":668191.97685320815},{"$f":"C103","v":889656.73720399279},221464.76035078464,0.33143882001360392,null,42.454251350357744,56.525238322481258,14.070986972123514,0.33143882001360375,null,328.02748004575756,436.74852096415947,108.72104091840191,0.33143882001360397,null,{"$f":"Q103","v":1487454200},null,{"$f":"S103","v":1573910634.6238222},null,null,null,{"$f":"W103","v":2037},730218.06578301429,null,null,"Carterton",null,null,null,null,null,null,null,"Carterton"]
["South Wairarapa District",{"$f":"B108","v":1108357.7234924643},{"$f":"C108","v":1468573.1923261739},{"$f":"C180-B180","v":360215.4688337096},{"$f":"D180/B180","v":0.3249992860596137},null,42.414108406899558,56.198663357996978,13.784554951097419,0.32499928605961381,null,353.09261659524185,467.84746490161638,114.75484830637453,0.32499928605961376,null,{"$f":"Q108","v":2534327300},null,{"$f":"S108","v":2613181710.3390207},null,null,null,{"$f":"W108","v":3139},807367.72857597959,null,null,"Sth Wairarapa"]
["Tararua",{"$f":"B110","v":2606},{"$f":"C110","v":2319.7787058406511},{"$f":"C181-B181","v":-286.22129415934887},{"$f":"D181/B181","v":-0.10983165547173786},null,37.007583288363769,32.942979150794557,-4.0646041375692121,-0.10983165547173783,null,217.16666666666666,193.31489215338758,-23.851774513279082,-0.10983165547173791,null,{"$f":"Q110","v":6806000},null,{"$f":"S110","v":7041800},null,null,null,{"$f":"W110","v":12},567166.66666666663,null,null,"Tararua",null,null,null,null,null,null,null,"Sth Wairarapa"]
["Total",{"$f":"SUM(B173:B181)","v":5231352.3302221633},{"$f":"SUM(C173:C181)","v":6184665.2971867044},{"$f":"SUM(D173:D181)","v":953312.96696454077},0.182230694242698,null,46.948183549592557,55.50358363126842,8.5554000816758631,0.18223069424269794,null,348.64060847865136,412.17362860291257,63.533020124261213,0.18223069424269775,null,{"$f":"SUM(Q173:Q181)","v":10376902540},null,{"$f":"SUM(S173:S181)","v":11142821584.771545},null,null,null,{"$f":"SUM(W173:W181)","v":15005},691562.9816727757]
[null,{"$f":"ROUND(B182-SUMIF($AA$127:$AA$132,\"rural\",B127:B132)-SUMIF($AA$127:$AA$132,\"Tararua\",B127:B132)-B120,4)","v":0},{"$f":"ROUND(C182-SUMIF($AA$127:$AA$132,\"rural\",C127:C132)-SUMIF($AA$127:$AA$132,\"Tararua\",C127:C132)-C120,4)","v":0},{"$f":"ROUND(D182-SUMIF($AA$127:$AA$132,\"rural\",D127:D132)-SUMIF($AA$127:$AA$132,\"Tararua\",D127:D132)-D120,4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(Q182-SUMIF($AA$127:$AA$132,\"rural\",Q127:Q132)-SUMIF($AA$127:$AA$132,\"Tararua\",Q127:Q132)-Q120,4)","v":0},null,{"$f":"ROUND(S182-SUMIF($AA$127:$AA$132,\"rural\",S127:S132)-SUMIF($AA$127:$AA$132,\"Tararua\",S127:S132)-S120,4)","v":0},null,null,null,{"$f":"ROUND(W182-SUMIF($AA$127:$AA$132,\"rural\",W127:W132)-SUMIF($AA$127:$AA$132,\"Tararua\",W127:W132)-W120,4)","v":0}]
[null,{"$f":"ROUND(SUM(B182,B169,B156)-B132,1)","v":0},{"$f":"ROUND(SUM(C182,C169,C156)-C132,1)","v":0},{"$f":"ROUND(SUM(D182,D169,D156)-D132,1)","v":0}]

{"sheet":"Flood protection model","index":23,"n_rows":195,"n_cols":35,"rows_kept":195,"cut":false,"hidden":false,"merged":[[58,13,58,16],[58,7,58,10],[112,24,112,25],[58,27,59,27],[112,0,113,0],[112,1,113,1],[112,2,113,2],[112,3,112,4],[112,5,113,5],[112,7,112,11],[112,13,112,17],[112,19,112,21],[58,19,58,21],[58,24,58,25],[1,0,1,1],[8,2,8,3],[58,0,59,0],[58,1,59,1],[58,2,59,2],[58,3,58,4]]}
["PT rates - differential (level of benefit) model for scenario testing"]
[{"$f":"check_total","v":-3.7252902984619141E-9}]
[]
["VARIABLES"]
[null,null,"Previous rate","Proposed new rate"]
["Category","Protected region","Protected catchment","Protected property","External Revenue"]
[null,"General rate","Targeted rate","Targeted rate","User charges/ External revenue"]
[]
["Flood protection",0.3,0.7,null,"Fixed",{"$f":"1-SUM(B9:D9)","v":0}]
["Current"]
["Understand flood risk",{"$f":"SUMIF('Finance data'!$D$5:$D$84,A11,'Finance data'!$G$5:$G$84)","v":2523726.0429057507},{"$f":"SUMIF('Finance data'!$D$5:$D$84,A11,'Finance data'!$I$5:$I$84)","v":278078.34867276298},{"$f":"SUMIF('Finance data'!$D$5:$D$84,A11,'Finance data'!$M$5:$M$84)+SUMIF('Finance data'!$D$5:$D$84,A11,'Finance data'!$N$5:$N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,A11,'Finance data'!$Q$5:$Q$84)","v":0}]
["Maintaining flood protection and control works. Improving flood security.",{"$f":"SUMIF('Finance data'!$D$5:$D$84,A12,'Finance data'!$G$5:$G$84)","v":8155504.0048223753},{"$f":"SUMIF('Finance data'!$D$5:$D$84,A12,'Finance data'!$I$5:$I$84)","v":5548582.0687454576},{"$f":"SUMIF('Finance data'!$D$5:$D$84,A12,'Finance data'!$M$5:$M$84)+SUMIF('Finance data'!$D$5:$D$84,A12,'Finance data'!$N$5:$N$84)","v":1483213.476},{"$f":"SUMIF('Finance data'!$D$5:$D$84,A12,'Finance data'!$Q$5:$Q$84)","v":2610932.7498739921}]
["Total",{"$f":"SUM(B11:B12)","v":10679230.047728125},{"$f":"SUM(C11:C12)","v":5826660.417418221},{"$f":"SUM(D11:D12)","v":1483213.476},{"$f":"SUM(E11:E12)","v":2610932.7498739921},{"$f":"ROUND(SUM(B13:E13)-SUM('Flood data'!P162:P163),-1)","v":0}]
["% of total",{"$f":"B13/SUM($B13:$E13)","v":0.51840830227177481},{"$f":"C13/SUM($B13:$E13)","v":0.28284708929465607},{"$f":"D13/SUM($B13:$E13)","v":7.2000525933361093E-2},{"$f":"E13/SUM($B13:$E13)","v":0.12674408250020791}]
["Modelled",{"$f":"'Flood data'!C170/'Flood data'!P170","v":0.26732439336853164},{"$f":"SUM('Flood data'!D170:L170)/'Flood data'!P170","v":0.53393100677832328},{"$f":"SUM('Flood data'!M170:N170)/'Flood data'!P170","v":7.2000522824874166E-2},{"$f":"'Flood data'!O170/'Flood data'!P170","v":0.12674407702827117},{"$f":"1-SUM(B15:E15)","v":0}]
[]
[]
["GRAPHS - district wide rates only"]
[]
["Share of flood protection by category ",null,null,null,null,"Flood protection rates for an average value residential property, by territorial area",null,null,null,null,null,null,null,"Share of flood protection rates and share of ECV, by territorial area "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Flood protection RESIDENTIAL rates, per $100,000 Equalised Capital Value (ECV)",null,null,null,null,"Flood protection BUSINESS rates, per $100,000 Equalised Capital Value (ECV)",null,null,null,null,null,null,null,"Flood protections RURAL rates, per $100,000 Equalised Capital Value (ECV)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TABLES"]
[]
["OUTPUT: District wide rates by TA/rating category",null,null,null,null,null,null,"OUTPUT: District wide rates per $100,000 ECV",null,null,null,null,null,"OUTPUT: District wide rates for average CV"]
["TA/Rating category","2017/18 annual plan","Scenario model","Variance",null,null,null,"Rates per $100,000 ECV",null,null,null,null,null,"Rates for average CV",null,null,null,null,null,"Capital values",null,null,null,null,"Assessment",null,null,"TA group"]
[null,null,null,"$","%",null,null,"2017/18 budget","Scenario model","Variance $","Variance %",null,null,"2017/18 budget","Scenario model","Variance $","Variance %",null,null,"2017/18 Rateable Capital Value $ m","Net equalised capital value","ECV cllocated to categories",null,"Category","Number","Average CV"]
[]
["Wellington City",{"$f":"SUBTOTAL(9,B63:B66)","v":5369972.2803601408},{"$f":"SUBTOTAL(9,C63:C66)","v":2820502.2219035579},{"$f":"C62-B62","v":-2549470.0584565829},{"$f":"D62/B62","v":-0.4747641003252257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C9","v":51319125451},{"$f":"NRV!L9","v":63374831603},{"$f":"SUM(V63:V66)","v":63374831603.000008},null,null,{"$f":"NRV!E9","v":76971}]
["CBD Business",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V63/$V$105+'Summary current'!L10*T63/100","v":821853.26170281367},{"$f":"SUM('Summary proposed'!L10:M10)*T63/100","v":431666.83731112513},{"$f":"C63-B63","v":-390186.42439168855},{"$f":"D63/B63","v":-0.47476410032522565},null,null,{"$f":"B63/(V63/100000)","v":8.4733515569703535},{"$f":"C63/(V63/100000)","v":4.4505084282859739},{"$f":"I63-H63","v":-4.0228431286843795},{"$f":"J63/H63","v":-0.47476410032522559},null,null,{"$f":"B63/T63*Z63","v":241.65047389085964},{"$f":"C63/T63*Z63","v":126.92350406090125},{"$f":"O63-N63","v":-114.72696982995839},{"$f":"P63/N63","v":-0.47476410032522559},null,null,{"$f":"NRV!C10","v":7854191500},null,{"$f":"T63/$T$62*$U$62","v":9699270190.5155849},null,"Regional CBD",{"$f":"NRV!E10","v":3401},{"$f":"T63/Y63","v":2309377.094972067},null,"Wellington City",null,null,{"$f":"'Summary proposed'!AJ10+'Summary proposed'!AK10","v":431666.83731112513},{"$f":"AE63-C63","v":0}]
["Business",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V64/$V$105+'Summary current'!L11*T64/100","v":399694.66423080419},{"$f":"SUM('Summary proposed'!L11:M11)*T64/100","v":209933.98656247326},{"$f":"C64-B64","v":-189760.67766833093},{"$f":"D64/B64","v":-0.4747641003252257},null,null,{"$f":"B64/(V64/100000)","v":8.4733515569703535},{"$f":"C64/(V64/100000)","v":4.450508428285973},{"$f":"I64-H64","v":-4.0228431286843804},{"$f":"J64/H64","v":-0.4747641003252257},null,null,{"$f":"B64/T64*Z64","v":209.59342644509923},{"$f":"C64/T64*Z64","v":110.08599190481031},{"$f":"O64-N64","v":-99.507434540288912},{"$f":"P64/N64","v":-0.47476410032522576},null,null,{"$f":"NRV!C11","v":3819755400},null,{"$f":"T64/$T$62*$U$62","v":4717078732.5825882},null,"Business",{"$f":"NRV!E11","v":1907},{"$f":"T64/Y64","v":2003018.0388044049},null,"Wellington City",null,null,{"$f":"'Summary proposed'!AJ11+'Summary proposed'!AK11","v":209933.98656247323},{"$f":"AE64-C64","v":0}]
["Residential",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V65/$V$105+'Summary current'!L12*T65/100","v":4087860.5039643841},{"$f":"SUM('Summary proposed'!L12:M12)*T65/100","v":2147091.0895447093},{"$f":"C65-B65","v":-1940769.4144196748},{"$f":"D65/B65","v":-0.47476410032522576},null,null,{"$f":"B65/(V65/100000)","v":8.4733515569703535},{"$f":"C65/(V65/100000)","v":4.450508428285973},{"$f":"I65-H65","v":-4.0228431286843804},{"$f":"J65/H65","v":-0.4747641003252257},null,null,{"$f":"B65/T65*Z65","v":57.665653401294755},{"$f":"C65/T65*Z65","v":30.288071344562756},{"$f":"O65-N65","v":-27.377582056731999},{"$f":"P65/N65","v":-0.47476410032522576},null,null,{"$f":"NRV!C12","v":39066389001},null,{"$f":"T65/$T$62*$U$62","v":48243725950.466736},null,"Residential - excl Wairarapa",{"$f":"NRV!E12","v":70889},{"$f":"T65/Y65","v":551092.39798840438},null,"Wellington City",null,null,{"$f":"'Summary proposed'!AJ12+'Summary proposed'!AK12","v":2147091.0895447088},{"$f":"AE65-C65","v":0}]
["Rural",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V66/$V$105+'Summary current'!L13*T66/100","v":60563.850462139082},{"$f":"SUM('Summary proposed'!L13:M13)*T66/100","v":31810.308485250116},{"$f":"C66-B66","v":-28753.541976888966},{"$f":"D66/B66","v":-0.4747641003252257},null,null,{"$f":"B66/(V66/100000)","v":8.4733515569703552},{"$f":"C66/(V66/100000)","v":4.4505084282859739},{"$f":"I66-H66","v":-4.0228431286843813},{"$f":"J66/H66","v":-0.4747641003252257},null,null,{"$f":"B66/T66*Z66","v":78.247868814133184},{"$f":"C66/T66*Z66","v":41.098589774224955},{"$f":"O66-N66","v":-37.14927903990823},{"$f":"P66/N66","v":-0.47476410032522576},null,null,{"$f":"NRV!C13","v":578789550},null,{"$f":"T66/$T$62*$U$62","v":714756729.43509591},null,"Rural",{"$f":"NRV!E13","v":774},{"$f":"T66/Y66","v":747790.1162790698},null,"Wellington City",null,null,{"$f":"'Summary proposed'!AJ13+'Summary proposed'!AK13","v":31810.308485250112},{"$f":"AE66-C66","v":0}]
[]
["Lower Hutt City ",{"$f":"SUBTOTAL(9,B69:B71)","v":5490389.386214274},{"$f":"SUBTOTAL(9,C69:C71)","v":6776199.2991318861},{"$f":"C68-B68","v":1285809.9129176121},{"$f":"D68/B68","v":0.23419284543754409},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C15","v":21170821500},{"$f":"NRV!L15","v":21472720375},{"$f":"SUM(V69:V72)","v":21472720375},null,null,{"$f":"NRV!E15","v":39049}]
["Business",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V69/$V$105+'Summary current'!L16*T69/100","v":984667.40572084009},{"$f":"SUM('Summary proposed'!L16:M16)*T69/100","v":1215269.4672762083},{"$f":"C69-B69","v":230602.06155536824},{"$f":"D69/B69","v":0.23419284543754412},null,null,{"$f":"B69/(V69/100000)","v":25.569137446629995},{"$f":"C69/(V69/100000)","v":31.557246500639934},{"$f":"I69-H69","v":5.9881090540099393},{"$f":"J69/H69","v":0.23419284543754409},null,null,{"$f":"B69/T69*Z69","v":417.76300624558343},{"$f":"C69/T69*Z69","v":515.60011339677919},{"$f":"O69-N69","v":97.837107151195767},{"$f":"P69/N69","v":0.23419284543754429},null,null,{"$f":"NRV!C16","v":3796856000},null,{"$f":"T69/$T$68*$U$68","v":3850999697.4912381},null,"Business",{"$f":"NRV!E16","v":2357},{"$f":"T69/Y69","v":1610885.0233347476},null,"Lower Hutt City ",null,null,{"$f":"'Summary proposed'!AJ16+'Summary proposed'!AK16","v":1215269.4672762081},{"$f":"AE69-C69","v":0}]
["Residential",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V70/$V$105+'Summary current'!L17*T70/100","v":4423242.2599784983},{"$f":"SUM('Summary proposed'!L17:M17)*T70/100","v":5459133.9509024564},{"$f":"C70-B70","v":1035891.6909239581},{"$f":"D70/B70","v":0.23419284543754418},null,null,{"$f":"B70/(V70/100000)","v":25.569137446629998},{"$f":"C70/(V70/100000)","v":31.557246500639941},{"$f":"I70-H70","v":5.9881090540099429},{"$f":"J70/H70","v":0.23419284543754421},null,null,{"$f":"B70/T70*Z70","v":122.18226230535602},{"$f":"C70/T70*Z70","v":150.79647397664374},{"$f":"O70-N70","v":28.61421167128772},{"$f":"P70/N70","v":0.23419284543754415},null,null,{"$f":"NRV!C17","v":17055925500},null,{"$f":"T70/$T$68*$U$68","v":17299145382.635815},null,"Residential - excl Wairarapa",{"$f":"NRV!E17","v":36202},{"$f":"T70/Y70","v":471132.13358377991},null,"Lower Hutt City ",null,null,{"$f":"'Summary proposed'!AJ17+'Summary proposed'!AK17","v":5459133.9509024555},{"$f":"AE70-C70","v":0}]
["Rural",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V71/$V$105+'Summary current'!L18*T71/100","v":82479.720514935514},{"$f":"SUM('Summary proposed'!L18:M18)*T71/100","v":101795.88095322164},{"$f":"C71-B71","v":19316.160438286126},{"$f":"D71/B71","v":0.23419284543754407},null,null,{"$f":"B71/(V71/100000)","v":25.569137446629998},{"$f":"C71/(V71/100000)","v":31.557246500639938},{"$f":"I71-H71","v":5.9881090540099393},{"$f":"J71/H71","v":0.23419284543754407},null,null,{"$f":"B71/T71*Z71","v":168.32596023456227},{"$f":"C71/T71*Z71","v":207.74669582290133},{"$f":"O71-N71","v":39.420735588339056},{"$f":"P71/N71","v":0.23419284543754421},null,null,{"$f":"NRV!C18","v":318040000},null,{"$f":"T71/$T$68*$U$68","v":322575294.87294579},null,"Rural",{"$f":"NRV!E18","v":490},{"$f":"T71/Y71","v":649061.22448979598},null,"Lower Hutt City ",null,null,{"$f":"'Summary proposed'!AJ18+'Summary proposed'!AK18","v":101795.88095322163},{"$f":"AE71-C71","v":0}]
[]
["Upper Hutt City",{"$f":"SUBTOTAL(9,B74:B76)","v":1361342.3124367706},{"$f":"SUBTOTAL(9,C74:C76)","v":1510688.4367212986},{"$f":"C73-B73","v":149346.12428452796},{"$f":"D73/B73","v":0.10970504840711365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C20","v":8012247760},{"$f":"NRV!L20","v":8129557067},{"$f":"SUM(V74:V77)","v":8129557067.000001},null,null,{"$f":"NRV!E20","v":16570}]
["Business",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V74/$V$105+'Summary current'!L21*T74/100","v":198887.54171548077},{"$f":"SUM('Summary proposed'!L21:M21)*T74/100","v":220706.50910694941},{"$f":"C74-B74","v":21818.967391468643},{"$f":"D74/B74","v":0.10970504840711361},null,null,{"$f":"B74/(V74/100000)","v":16.745590211339007},{"$f":"C74/(V74/100000)","v":18.582665996079641},{"$f":"I74-H74","v":1.8370757847406338},{"$f":"J74/H74","v":0.10970504840711362},null,null,{"$f":"B74/T74*Z74","v":275.46750930121988},{"$f":"C74/T74*Z74","v":305.68768574369722},{"$f":"O74-N74","v":30.220176442477339},{"$f":"P74/N74","v":0.10970504840711359},null,null,{"$f":"NRV!C21","v":1170562500},null,{"$f":"T74/$T$73*$U$73","v":1187700995.936275},null,"Business",{"$f":"NRV!E21","v":722},{"$f":"T74/Y74","v":1621277.7008310249},null,"Upper Hutt City",null,null,{"$f":"'Summary proposed'!AJ21+'Summary proposed'!AK21","v":220706.50910694938},{"$f":"AE74-C74","v":0}]
["Residential",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V75/$V$105+'Summary current'!L22*T75/100","v":1026574.1157943046},{"$f":"SUM('Summary proposed'!L22:M22)*T75/100","v":1139194.4788610088},{"$f":"C75-B75","v":112620.36306670413},{"$f":"D75/B75","v":0.10970504840711369},null,null,{"$f":"B75/(V75/100000)","v":16.745590211339007},{"$f":"C75/(V75/100000)","v":18.582665996079641},{"$f":"I75-H75","v":1.8370757847406338},{"$f":"J75/H75","v":0.10970504840711362},null,null,{"$f":"B75/T75*Z75","v":70.294036962086054},{"$f":"C75/T75*Z75","v":78.005647689743142},{"$f":"O75-N75","v":7.7116107276570887},{"$f":"P75/N75","v":0.10970504840711368},null,null,{"$f":"NRV!C22","v":6041952920},null,{"$f":"T75/$T$73*$U$73","v":6130414651.4894199},null,"Residential - excl Wairarapa",{"$f":"NRV!E22","v":14604},{"$f":"T75/Y75","v":413719.04409750755},null,"Upper Hutt City",null,null,{"$f":"'Summary proposed'!AJ22+'Summary proposed'!AK22","v":1139194.4788610088},{"$f":"AE75-C75","v":0}]
["Rural",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V76/$V$105+'Summary current'!L23*T76/100","v":135880.65492698515},{"$f":"SUM('Summary proposed'!L23:M23)*T76/100","v":150787.44875334034},{"$f":"C76-B76","v":14906.793826355191},{"$f":"D76/B76","v":0.1097050484071135},null,null,{"$f":"B76/(V76/100000)","v":16.74559021133901},{"$f":"C76/(V76/100000)","v":18.582665996079641},{"$f":"I76-H76","v":1.8370757847406303},{"$f":"J76/H76","v":0.10970504840711338},null,null,{"$f":"B76/T76*Z76","v":109.22882228857327},{"$f":"C76/T76*Z76","v":121.21177552519319},{"$f":"O76-N76","v":11.98295323661992},{"$f":"P76/N76","v":0.10970504840711343},null,null,{"$f":"NRV!C23","v":799732340},null,{"$f":"T76/$T$73*$U$73","v":811441419.57430518},null,"Rural",{"$f":"NRV!E23","v":1244},{"$f":"T76/Y76","v":642871.655948553},null,"Upper Hutt City",null,null,{"$f":"'Summary proposed'!AJ23+'Summary proposed'!AK23","v":150787.44875334034},{"$f":"AE76-C76","v":0}]
[]
["Porirua City",{"$f":"SUBTOTAL(9,B79:B81)","v":874909.53671055497},{"$f":"SUBTOTAL(9,C79:C81)","v":485065.76420808211},{"$f":"C78-B78","v":-389843.77250247286},{"$f":"D78/B78","v":-0.44558180719825013},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C25","v":10044595300},{"$f":"NRV!L25","v":10072475598},{"$f":"SUM(V79:V82)","v":10072475598},null,null,{"$f":"NRV!E25","v":18514}]
["Business",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V79/$V$105+'Summary current'!L26*T79/100","v":95354.566327201319},{"$f":"SUM('Summary proposed'!L26:M26)*T79/100","v":52866.306338521543},{"$f":"C79-B79","v":-42488.259988679776},{"$f":"D79/B79","v":-0.44558180719825019},null,null,{"$f":"B79/(V79/100000)","v":8.6861420332880019},{"$f":"C79/(V79/100000)","v":4.8157551685148503},{"$f":"I79-H79","v":-3.8703868647731516},{"$f":"J79/H79","v":-0.44558180719825025},null,null,{"$f":"B79/T79*Z79","v":119.79216875276546},{"$f":"C79/T79*Z79","v":66.414957711710471},{"$f":"O79-N79","v":-53.377211041054991},{"$f":"P79/N79","v":-0.44558180719825019},null,null,{"$f":"NRV!C26","v":1094739500},null,{"$f":"T79/$T$78*$U$78","v":1097778115.5520244},null,"Business",{"$f":"NRV!E26","v":796},{"$f":"T79/Y79","v":1375300.8793969848},null,"Porirua City",null,null,{"$f":"'Summary proposed'!AJ26+'Summary proposed'!AK26","v":52866.306338521543},{"$f":"AE79-C79","v":0}]
["Residential",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V80/$V$105+'Summary current'!L27*T80/100","v":727223.18999842624},{"$f":"SUM('Summary proposed'!L27:M27)*T80/100","v":403185.76676245104},{"$f":"C80-B80","v":-324037.42323597521},{"$f":"D80/B80","v":-0.44558180719825013},null,null,{"$f":"B80/(V80/100000)","v":8.6861420332880002},{"$f":"C80/(V80/100000)","v":4.8157551685148503},{"$f":"I80-H80","v":-3.8703868647731499},{"$f":"J80/H80","v":-0.44558180719825013},null,null,{"$f":"B80/T80*Z80","v":42.512755173531289},{"$f":"C80/T80*Z80","v":23.569844894332459},{"$f":"O80-N80","v":-18.942910279198831},{"$f":"P80/N80","v":-0.44558180719825013},null,null,{"$f":"NRV!C27","v":8349049050},null,{"$f":"T80/$T$78*$U$78","v":8372223102.1721783},null,"Residential - excl Wairarapa",{"$f":"NRV!E27","v":17106},{"$f":"T80/Y80","v":488077.22728867066},null,"Porirua City",null,null,{"$f":"'Summary proposed'!AJ27+'Summary proposed'!AK27","v":403185.76676245104},{"$f":"AE80-C80","v":0}]
["Rural",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V81/$V$105+'Summary current'!L28*T81/100","v":52331.780384927428},{"$f":"SUM('Summary proposed'!L28:M28)*T81/100","v":29013.691107109524},{"$f":"C81-B81","v":-23318.089277817904},{"$f":"D81/B81","v":-0.44558180719825019},null,null,{"$f":"B81/(V81/100000)","v":8.6861420332880002},{"$f":"C81/(V81/100000)","v":4.8157551685148503},{"$f":"I81-H81","v":-3.8703868647731499},{"$f":"J81/H81","v":-0.44558180719825013},null,null,{"$f":"B81/T81*Z81","v":85.509445073410831},{"$f":"C81/T81*Z81","v":47.407992005080914},{"$f":"O81-N81","v":-38.101453068329917},{"$f":"P81/N81","v":-0.4455818071982503},null,null,{"$f":"NRV!C28","v":600806750},null,{"$f":"T81/$T$78*$U$78","v":602474380.27579737},null,"Rural",{"$f":"NRV!E28","v":612},{"$f":"T81/Y81","v":981710.37581699342},null,"Porirua City",null,null,{"$f":"'Summary proposed'!AJ28+'Summary proposed'!AK28","v":29013.691107109524},{"$f":"AE81-C81","v":0}]
[]
["Kapiti Coast District",{"$f":"SUBTOTAL(9,B84:B86)","v":2456585.3881667452},{"$f":"SUBTOTAL(9,C84:C86)","v":2742525.6249673893},{"$f":"C83-B83","v":285940.23680064408},{"$f":"D83/B83","v":0.11639743449505341},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C30","v":10974506450},{"$f":"NRV!L30","v":12948799292},{"$f":"SUM(V84:V87)","v":12948799292},null,null,{"$f":"NRV!E30","v":24761}]
["Urban - Commerical",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V84/$V$105+'Summary current'!L31*T84/100","v":283970.9861873606},{"$f":"SUM('Summary proposed'!L31:M31)*T84/100","v":317024.48045059963},{"$f":"C84-B84","v":33053.49426323903},{"$f":"D84/B84","v":0.11639743449505344},null,null,{"$f":"B84/(V84/100000)","v":18.971530354049641},{"$f":"C84/(V84/100000)","v":21.17976781570605},{"$f":"I84-H84","v":2.2082374616564096},{"$f":"J84/H84","v":0.11639743449505337},null,null,{"$f":"B84/T84*Z84","v":204.44275463452885},{"$f":"C84/T84*Z84","v":228.23936677508974},{"$f":"O84-N84","v":23.796612140560882},{"$f":"P84/N84","v":0.11639743449505358},null,null,{"$f":"NRV!C31","v":1268607000},null,{"$f":"T84/$T$83*$U$83","v":1496826987.0055289},null,"Business",{"$f":"NRV!E31","v":1389},{"$f":"T84/Y84","v":913323.97408207343},null,"Kapiti Coast District",null,null,{"$f":"'Summary proposed'!AJ31+'Summary proposed'!AK31","v":317024.48045059957},{"$f":"AE84-C84","v":0}]
["Urban - Residential",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V85/$V$105+'Summary current'!L32*T85/100","v":1795887.5112688164},{"$f":"SUM('Summary proposed'!L32:M32)*T85/100","v":2004924.2102222133},{"$f":"C85-B85","v":209036.69895339687},{"$f":"D85/B85","v":0.11639743449505359},null,null,{"$f":"B85/(V85/100000)","v":18.971530354049637},{"$f":"C85/(V85/100000)","v":21.17976781570605},{"$f":"I85-H85","v":2.2082374616564131},{"$f":"J85/H85","v":0.11639743449505358},null,null,{"$f":"B85/T85*Z85","v":87.25100866097344},{"$f":"C85/T85*Z85","v":97.406802226216442},{"$f":"O85-N85","v":10.155793565243002},{"$f":"P85/N85","v":0.11639743449505351},null,null,{"$f":"NRV!C32","v":8022916350},null,{"$f":"T85/$T$83*$U$83","v":9466223745.5475941},null,"Residential - excl Wairarapa",{"$f":"NRV!E32","v":20583},{"$f":"T85/Y85","v":389783.62483602972},null,"Kapiti Coast District",null,null,{"$f":"'Summary proposed'!AJ32+'Summary proposed'!AK32","v":2004924.2102222131},{"$f":"AE85-C85","v":0}]
["Rural",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V86/$V$105+'Summary current'!L33*T86/100","v":376726.89071056782},{"$f":"SUM('Summary proposed'!L33:M33)*T86/100","v":420576.93429457629},{"$f":"C86-B86","v":43850.043584008468},{"$f":"D86/B86","v":0.11639743449505342},null,null,{"$f":"B86/(V86/100000)","v":18.971530354049641},{"$f":"C86/(V86/100000)","v":21.179767815706054},{"$f":"I86-H86","v":2.2082374616564131},{"$f":"J86/H86","v":0.11639743449505355},null,null,{"$f":"B86/T86*Z86","v":135.07597372196767},{"$f":"C86/T86*Z86","v":150.79847052512596},{"$f":"O86-N86","v":15.722496803158293},{"$f":"P86/N86","v":0.11639743449505345},null,null,{"$f":"NRV!C33","v":1682983100},null,{"$f":"T86/$T$83*$U$83","v":1985748559.4468775},null,"Rural",{"$f":"NRV!E33","v":2789},{"$f":"T86/Y86","v":603436.0344209394},null,"Kapiti Coast District",null,null,{"$f":"'Summary proposed'!AJ33+'Summary proposed'!AK33","v":420576.93429457623},{"$f":"AE86-C86","v":0}]
[]
["Masterton District",{"$f":"SUBTOTAL(9,B89:B91)","v":421157.6964997318},{"$f":"SUBTOTAL(9,C89:C91)","v":984182.36670619529},{"$f":"C88-B88","v":563024.67020646343},{"$f":"D88/B88","v":1.3368500086447357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C35","v":4724008400},{"$f":"NRV!L35","v":5010740516},{"$f":"SUM(V89:V92)","v":5010740516},null,null,{"$f":"NRV!E35","v":12296}]
["Urban Ward",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V89/$V$105+'Summary current'!L36*T89/100","v":33980.393938354915},{"$f":"SUM('Summary proposed'!L36:M36)*T89/100","v":79407.083868596193},{"$f":"C89-B89","v":45426.689930241278},{"$f":"D89/B89","v":1.3368500086447352},null,null,{"$f":"B89/(V89/100000)","v":8.4050989101294711},{"$f":"C89/(V89/100000)","v":19.64145546079591},{"$f":"I89-H89","v":11.236356550666439},{"$f":"J89/H89","v":1.3368500086447355},null,null,{"$f":"B89/T89*Z89","v":62.235153733250762},{"$f":"C89/T89*Z89","v":145.43421953955348},{"$f":"O89-N89","v":83.199065806302713},{"$f":"P89/N89","v":1.3368500086447352},null,null,{"$f":"NRV!C36","v":381148600},null,{"$f":"T89/$T$88*$U$88","v":404283094.12757981},null,"Business",{"$f":"NRV!E36","v":546},{"$f":"T89/Y89","v":698074.358974359},null,"Wairarapa districts",null,null,{"$f":"'Summary proposed'!AJ36+'Summary proposed'!AK36","v":79407.083868596193},{"$f":"AE89-C89","v":0}]
["Urban - Residential",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V90/$V$105+'Summary current'!L37*T90/100","v":176067.1849705819},{"$f":"SUM('Summary proposed'!L37:M37)*T90/100","v":411442.60272055859},{"$f":"C90-B90","v":235375.41774997668},{"$f":"D90/B90","v":1.3368500086447357},null,null,{"$f":"B90/(V90/100000)","v":8.4050989101294711},{"$f":"C90/(V90/100000)","v":19.64145546079591},{"$f":"I90-H90","v":11.236356550666439},{"$f":"J90/H90","v":1.3368500086447355},null,null,{"$f":"B90/T90*Z90","v":22.451821597880887},{"$f":"C90/T90*Z90","v":52.466539495098012},{"$f":"O90-N90","v":30.014717897217125},{"$f":"P90/N90","v":1.3368500086447357},null,null,{"$f":"NRV!C37","v":1974896500},null,{"$f":"T90/$T$88*$U$88","v":2094766365.6687388},null,"Residential - Wairarapa",{"$f":"NRV!E37","v":7842},{"$f":"T90/Y90","v":251835.81994389187},null,"Wairarapa districts",null,null,{"$f":"'Summary proposed'!AJ37+'Summary proposed'!AK37","v":411442.60272055859},{"$f":"AE90-C90","v":0}]
["Rural Ward",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V91/$V$105+'Summary current'!L38*T91/100","v":211110.11759079498},{"$f":"SUM('Summary proposed'!L38:M38)*T91/100","v":493332.68011704052},{"$f":"C91-B91","v":282222.56252624554},{"$f":"D91/B91","v":1.3368500086447361},null,null,{"$f":"B91/(V91/100000)","v":8.4050989101294711},{"$f":"C91/(V91/100000)","v":19.641455460795918},{"$f":"I91-H91","v":11.236356550666446},{"$f":"J91/H91","v":1.3368500086447361},null,null,{"$f":"B91/T91*Z91","v":54.019989148105168},{"$f":"C91/T91*Z91","v":126.23661210773811},{"$f":"O91-N91","v":72.216622959632943},{"$f":"P91/N91","v":1.3368500086447361},null,null,{"$f":"NRV!C38","v":2367963300},null,{"$f":"T91/$T$88*$U$88","v":2511691056.203681},null,"Rural",{"$f":"NRV!E38","v":3908},{"$f":"T91/Y91","v":605927.1494370522},null,"Wairarapa districts",null,null,{"$f":"'Summary proposed'!AJ38+'Summary proposed'!AK38","v":493332.68011704052},{"$f":"AE91-C91","v":0}]
[]
["Carterton District",{"$f":"SUBTOTAL(9,B94:B96)","v":217855.07204693835},{"$f":"SUBTOTAL(9,C94:C96)","v":454786.2327952839},{"$f":"C93-B93","v":236931.16074834554},{"$f":"D93/B93","v":1.0875632066867698},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C40","v":2188251200},{"$f":"NRV!L40","v":2315440593},{"$f":"SUM(V94:V97)","v":2315440593},null,null,{"$f":"NRV!E40","v":4561}]
["Urban Ward",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V94/$V$105+'Summary current'!L41*T94/100","v":9263.3030915935997},{"$f":"SUM('Summary proposed'!L41:M41)*T94/100","v":19337.730706398597},{"$f":"C94-B94","v":10074.427614804998},{"$f":"D94/B94","v":1.0875632066867691},null,null,{"$f":"B94/(V94/100000)","v":9.4087955746113305},{"$f":"C94/(V94/100000)","v":19.641455460795914},{"$f":"I94-H94","v":10.232659886184583},{"$f":"J94/H94","v":1.0875632066867693},null,null,{"$f":"B94/T94*Z94","v":41.170235962638223},{"$f":"C94/T94*Z94","v":85.945469806215996},{"$f":"O94-N94","v":44.775233843577773},{"$f":"P94/N94","v":1.0875632066867693},null,null,{"$f":"NRV!C41","v":93045500},null,{"$f":"T94/$T$93*$U$93","v":98453654.5420295},null,"Business",{"$f":"NRV!E41","v":225},{"$f":"T94/Y94","v":413535.55555555556},null,"Wairarapa districts",null,null,{"$f":"'Summary proposed'!AJ41+'Summary proposed'!AK41","v":19337.730706398597},{"$f":"AE94-C94","v":0}]
["Urban - Residential",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V95/$V$105+'Summary current'!L42*T95/100","v":60505.734816521464},{"$f":"SUM('Summary proposed'!L42:M42)*T95/100","v":126309.54579651686},{"$f":"C95-B95","v":65803.810979995396},{"$f":"D95/B95","v":1.0875632066867695},null,null,{"$f":"B95/(V95/100000)","v":9.4087955746113323},{"$f":"C95/(V95/100000)","v":19.641455460795918},{"$f":"I95-H95","v":10.232659886184585},{"$f":"J95/H95","v":1.0875632066867693},null,null,{"$f":"B95/T95*Z95","v":26.318283956729651},{"$f":"C95/T95*Z95","v":54.941081251203506},{"$f":"O95-N95","v":28.622797294473855},{"$f":"P95/N95","v":1.0875632066867693},null,null,{"$f":"NRV!C42","v":607751500},null,{"$f":"T95/$T$93*$U$93","v":643076303.83414829},null,"Residential - Wairarapa",{"$f":"NRV!E42","v":2299},{"$f":"T95/Y95","v":264354.71944323619},null,"Wairarapa districts",null,null,{"$f":"'Summary proposed'!AJ42+'Summary proposed'!AK42","v":126309.54579651685},{"$f":"AE95-C95","v":0}]
["Rural Ward",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V96/$V$105+'Summary current'!L43*T96/100","v":148086.03413882331},{"$f":"SUM('Summary proposed'!L43:M43)*T96/100","v":309138.95629236841},{"$f":"C96-B96","v":161052.92215354511},{"$f":"D96/B96","v":1.0875632066867695},null,null,{"$f":"B96/(V96/100000)","v":9.4087955746113305},{"$f":"C96/(V96/100000)","v":19.641455460795918},{"$f":"I96-H96","v":10.232659886184587},{"$f":"J96/H96","v":1.0875632066867698},null,null,{"$f":"B96/T96*Z96","v":72.698102179098342},{"$f":"C96/T96*Z96","v":151.76188330504095},{"$f":"O96-N96","v":79.063781125942612},{"$f":"P96/N96","v":1.0875632066867693},null,null,{"$f":"NRV!C43","v":1487454200},null,{"$f":"T96/$T$93*$U$93","v":1573910634.6238222},null,"Rural",{"$f":"NRV!E43","v":2037},{"$f":"T96/Y96","v":730218.06578301429},null,"Wairarapa districts",null,null,{"$f":"'Summary proposed'!AJ43+'Summary proposed'!AK43","v":309138.95629236836},{"$f":"AE96-C96","v":0}]
[]
["South Wairarapa District",{"$f":"SUBTOTAL(9,B99:B101)","v":313086.50503791647},{"$f":"SUBTOTAL(9,C99:C101)","v":731636.20200440544},{"$f":"C98-B98","v":418549.69696648896},{"$f":"D98/B98","v":1.3368500086447364},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C45","v":3612556200},{"$f":"NRV!L45","v":3724959199},{"$f":"SUM(V99:V102)","v":3724959199},null,null,{"$f":"NRV!E45","v":6598}]
["Urban Ward",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V99/$V$105+'Summary current'!L46*T99/100","v":16502.95995345126},{"$f":"SUM('Summary proposed'!L46:M46)*T99/100","v":38564.942109886317},{"$f":"C99-B99","v":22061.982156435057},{"$f":"D99/B99","v":1.3368500086447366},null,null,{"$f":"B99/(V99/100000)","v":8.4050989101294711},{"$f":"C99/(V99/100000)","v":19.641455460795921},{"$f":"I99-H99","v":11.23635655066645},{"$f":"J99/H99","v":1.3368500086447366},null,null,{"$f":"B99/T99*Z99","v":52.894102414907884},{"$f":"C99/T99*Z99","v":123.60558368553308},{"$f":"O99-N99","v":70.7114812706252},{"$f":"P99/N99","v":1.3368500086447368},null,null,{"$f":"NRV!C46","v":190419802},null,{"$f":"T99/$T$98*$U$98","v":196344625.20795071},null,"Business",{"$f":"NRV!E46","v":312},{"$f":"T99/Y99","v":610319.87820512825},null,"Wairarapa districts",null,null,{"$f":"'Summary proposed'!AJ46+'Summary proposed'!AK46","v":38564.942109886317},{"$f":"AE99-C99","v":0}]
["Urban - Residential",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V100/$V$105+'Summary current'!L47*T100/100","v":76943.037629057522},{"$f":"SUM('Summary proposed'!L47:M47)*T100/100","v":179804.33814861535},{"$f":"C100-B100","v":102861.30051955783},{"$f":"D100/B100","v":1.3368500086447364},null,null,{"$f":"B100/(V100/100000)","v":8.4050989101294711},{"$f":"C100/(V100/100000)","v":19.641455460795918},{"$f":"I100-H100","v":11.236356550666446},{"$f":"J100/H100","v":1.3368500086447361},null,null,{"$f":"B100/T100*Z100","v":24.449646529729112},{"$f":"C100/T100*Z100","v":57.135156704358231},{"$f":"O100-N100","v":32.685510174629115},{"$f":"P100/N100","v":1.3368500086447366},null,null,{"$f":"NRV!C47","v":887809098},null,{"$f":"T100/$T$98*$U$98","v":915432863.45302868},null,"Residential - Wairarapa",{"$f":"NRV!E47","v":3147},{"$f":"T100/Y100","v":282112.83698760724},null,"Wairarapa districts",null,null,{"$f":"'Summary proposed'!AJ47+'Summary proposed'!AK47","v":179804.33814861538},{"$f":"AE100-C100","v":0}]
["Rural Ward",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V101/$V$105+'Summary current'!L48*T101/100","v":219640.5074554077},{"$f":"SUM('Summary proposed'!L48:M48)*T101/100","v":513266.92174590373},{"$f":"C101-B101","v":293626.41429049603},{"$f":"D101/B101","v":1.3368500086447361},null,null,{"$f":"B101/(V101/100000)","v":8.4050989101294711},{"$f":"C101/(V101/100000)","v":19.641455460795918},{"$f":"I101-H101","v":11.236356550666446},{"$f":"J101/H101","v":1.3368500086447361},null,null,{"$f":"B101/T101*Z101","v":69.971490110037493},{"$f":"C101/T101*Z101","v":163.51287726852621},{"$f":"O101-N101","v":93.541387158488718},{"$f":"P101/N101","v":1.3368500086447366},null,null,{"$f":"NRV!C48","v":2534327300},null,{"$f":"T101/$T$98*$U$98","v":2613181710.3390207},null,"Rural",{"$f":"NRV!E48","v":3139},{"$f":"T101/Y101","v":807367.72857597959},null,"Wairarapa districts",null,null,{"$f":"'Summary proposed'!AJ48+'Summary proposed'!AK48","v":513266.92174590373},{"$f":"AE101-C101","v":0}]
[]
["Tararua District",{"$f":"SUM('Summarised data'!$E$41:$E$42)*V103/$V$105+'Summary current'!L50*T103/100","v":591.87025505349709},{"$f":"SUM('Summary proposed'!L50:M50)*T103/100","v":305.2060760265677},{"$f":"C103-B103","v":-286.66417902692939},{"$f":"D103/B103","v":-0.48433618107910964},null,null,{"$f":"B103/(V103/100000)","v":8.4050989101294711},{"$f":"C103/(V103/100000)","v":4.3342054024051757},{"$f":"I103-H103","v":-4.0708935077242954},"n/a",null,null,{"$f":"B103/T103*Z103","v":49.322521254458088},{"$f":"C103/T103*Z103","v":25.433839668880637},{"$f":"O103-N103","v":-23.888681585577451},"n/a",null,null,{"$f":"NRV!C50","v":6806000},{"$f":"NRV!L50","v":7041800},{"$f":"U103","v":7041800},null,"Tararua",{"$f":"NRV!E50","v":12},{"$f":"T103/Y103","v":567166.66666666663},null,"Tararua District",null,null,{"$f":"'Summary proposed'!AJ50+'Summary proposed'!AK50","v":305.2060760265677},{"$f":"AE103-C103","v":0}]
[]
["Totals",{"$f":"SUBTOTAL(9,B62:B103)","v":16505890.047728127},{"$f":"SUBTOTAL(9,C62:C103)","v":16505891.354514124},{"$f":"SUM(D103,D98,D93,D88,D83,D78,D73,D68,D62)","v":1.3067859993316233},{"$f":"D105/B105","v":7.9170889637150434E-8},null,null,{"$f":"B105/(V105/100000)","v":12.990977610824148},{"$f":"C105/(V105/100000)","v":12.990978639331402},{"$f":"I105-H105","v":1.0285072544746754E-6},{"$f":"J105/H105","v":7.9170889619401547E-8},null,null,{"$f":"B105/T105*Z105","v":82.806022353300648},{"$f":"C105/T105*Z105","v":82.806028909127093},{"$f":"O105-N105","v":6.5558264452647563E-6},{"$f":"P105/N105","v":7.9170889495133939E-8},null,null,112052918261,{"$f":"SUM(U62,U68,U73,U78,U83,U88,U93,U98,U103)","v":127056566043},{"$f":"SUM(V62,V68,V73,V78,V83,V88,V93,V98,V103)","v":127056566043},null,null,{"$f":"SUM(Y62,Y68,Y73,Y78,Y83,Y88,Y93,Y98,Y103)","v":199332},{"$f":"T105/Y105","v":562142.14607288339}]
[]
["Total check",{"$f":"ROUND(B105-SUM(B62,B68,B73,B78,B83,B88,B93,B98,B103),4)","v":0},{"$f":"ROUND(C105-SUM(C62,C68,C73,C78,C83,C88,C93,C98,C103),4)","v":0},{"$f":"ROUND(D105-SUM(D62,D68,D73,D78,D83,D88,D93,D98,D103),4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(T105-SUM(T62,T68,T73,T78,T83,T88,T93,T98,T103),4)","v":0},{"$f":"ROUND(U105-SUM(U62,U68,U73,U78,U83,U88,U93,U98,U103),4)","v":0},{"$f":"V105-U105","v":0},null,{"$f":"COUNTBLANK(X63:X103)-15","v":0},0]
["Rates reconciliation check",null,{"$f":"C105-SUM(Comparison!B37:J38)","v":0}]
[]
[]
["GRAPH DATA"]
[]
["TA/Rating category","2017/18 annual plan","Scenario model opt1","Variance",null,"Scenario model opt2",null,"Rates per $100,000 ECV",null,null,null,null,null,"Rates for average CV",null,null,null,null,null,"Capital values",null,null,null,"Multiplier option","Assessment"]
[null,null,null,"$","%",null,null,"2017/18 budget","Scenario model opt1","Variance $","Variance %","Scenario model opt2",null,"2017/18 budget","Scenario model opt1","Variance $","Variance %","Scenario model opt2",null,"2017/18 Rateable Capital Value $ m","Net equalised capital value","ECV cllocated to categories",null,"Category","Number","Average CV",null,"Share of FP rate proposed","Share of PT rates opt 2",null,"Share of ECV",null,null,null,"Graph description"]
[]
["Wairarapa average (excl Tararua)"]
["Urban Ward",{"$f":"B89+B94+B99","v":59746.656983399771},137309.75668488111,{"$f":"C117-B117","v":77563.099701481347},{"$f":"D117/B117","v":1.2981998260259442},{"$f":"F89+F94+F99","v":0},null,{"$f":"B117/(V117/100000)","v":8.5464524182651225},{"$f":"C117/(V117/100000)","v":19.641455460795914},{"$f":"I117-H117","v":11.095003042530792},{"$f":"J117/H117","v":1.2981998260259442},{"$f":"F117/(V117/100000)","v":0},null,{"$f":"B117/T117*Z117","v":55.167734980055194},{"$f":"C117/T117*Z117","v":126.78647893340823},{"$f":"O117-N117","v":71.618743953353032},{"$f":"P117/N117","v":1.298199826025944},{"$f":"F117/T117*Z117","v":0},null,{"$f":"T89+T94+T99","v":664613902},null,{"$f":"V89+V94+V99","v":699081373.87756002},null,null,{"$f":"Y89+Y94+Y99","v":1083},{"$f":"T117/Y117","v":613678.57987072947}]
["Urban - Residential",313515.95741616091,717556.48666569078,{"$f":"C118-B118","v":404040.52924952988},{"$f":"D118/B118","v":1.2887399179915002},{"$f":"F90+F95+F100","v":0},null,{"$f":"B118/(V118/100000)","v":8.5817769447707342},{"$f":"C118/(V118/100000)","v":19.641455460795914},{"$f":"I118-H118","v":11.05967851602518},{"$f":"J118/H118","v":1.2887399179914998},{"$f":"F118/(V118/100000)","v":0},null,{"$f":"B118/T118*Z118","v":23.59391612102355},{"$f":"C118/T118*Z118","v":54.000337647929776},{"$f":"O118-N118","v":30.406421526906225},{"$f":"P118/N118","v":1.2887399179915002},{"$f":"F118/T118*Z118","v":0},null,{"$f":"T90+T95+T100","v":3470457098},null,{"$f":"V90+V95+V100","v":3653275532.9559159},null,null,{"$f":"Y90+Y95+Y100","v":13288},{"$f":"T118/Y118","v":261172.2680614088}]
["Rural Ward",578836.65918502607,1315738.5581553127,{"$f":"C119-B119","v":736901.89897028659},{"$f":"D119/B119","v":1.2730739963978934},{"$f":"F91+F96+F101","v":0},null,{"$f":"B119/(V119/100000)","v":8.6409221573611052},{"$f":"C119/(V119/100000)","v":19.641455460795918},{"$f":"I119-H119","v":11.000533303434812},{"$f":"J119/H119","v":1.2730739963978939},{"$f":"F119/(V119/100000)","v":0},null,{"$f":"B119/T119*Z119","v":63.720460059998466},{"$f":"C119/T119*Z119","v":144.84132080089304},{"$f":"O119-N119","v":81.120860740894585},{"$f":"P119/N119","v":1.2730739963978932},{"$f":"F119/T119*Z119","v":0},null,{"$f":"T91+T96+T101","v":6389744800},null,{"$f":"V91+V96+V101","v":6698783401.1665239},null,null,{"$f":"Y91+Y96+Y101","v":9084},{"$f":"T119/Y119","v":703406.51695288415}]
["Total check",{"$f":"SUM(B117:B119)","v":952099.2735845868},{"$f":"SUM(C117:C119)","v":2170604.8015058846},{"$f":"SUM(D117:D119)","v":1218505.5279212978},{"$f":"D120/B120","v":1.2798093242248891},{"$f":"SUM(F117:F119)","v":0},null,{"$f":"B120/(V120/100000)","v":8.6153939507523507},{"$f":"C120/(V120/100000)","v":19.641455460795914},{"$f":"I120-H120","v":11.026061510043563},{"$f":"J120/H120","v":1.2798093242248891},{"$f":"F120/(V120/100000)","v":0},null,{"$f":"B120/T120*Z120","v":40.592593203350539},{"$f":"C120/T120*Z120","v":92.543372479466413},{"$f":"O120-N120","v":51.950779276115874},{"$f":"P120/N120","v":1.2798093242248889},{"$f":"F120/T120*Z120","v":0},null,{"$f":"SUM(T117:T119)","v":10524815800},null,{"$f":"SUM(V117:V119)","v":11051140308},null,null,{"$f":"SUM(Y117:Y119)","v":23455},{"$f":"T120/Y120","v":448723.76039224048}]
[null,{"$f":"SUM(B117:B119)-SUM(B88,B93,B98)","v":0},{"$f":"SUM(C117:C119)-SUM(C88,C93,C98)","v":0},{"$f":"SUM(D117:D119)-SUM(D88,D93,D98)","v":0},null,{"$f":"SUM(F117:F119)-SUM(F88,F93,F98)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T117:T119)-SUM(T88,T93,T98)","v":0},null,{"$f":"SUM(V117:V119)-SUM(V88,V93,V98)","v":0},null,null,{"$f":"SUM(Y117:Y119)-SUM(Y88,Y93,Y98)","v":0}]
[]
["Rates by category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of rates","Share of rates",null,"Share of ECV"]
["Residential - excl Wairarapa",{"$f":"SUMIF($X$62:$X$103,$A124,B$62:B$103)","v":12060787.58100443},{"$f":"SUMIF($X$62:$X$103,$A124,C$62:C$103)","v":11153529.496292839},{"$f":"C124-B124","v":-907258.08471159078},{"$f":"D124/B124","v":-7.5223784401982963E-2},{"$f":"SUMIF($X$62:$X$103,$A124,F$62:F$103)","v":0},null,{"$f":"B124/(V124/100000)","v":13.473973968975329},{"$f":"C124/(V124/100000)","v":12.460410656095199},{"$f":"I124-H124","v":-1.0135633128801302},{"$f":"J124/H124","v":-7.5223784401982921E-2},{"$f":"F124/(V124/100000)","v":0},null,{"$f":"B124/T124*Z124","v":75.671256719648341},{"$f":"C124/T124*Z124","v":69.9789784187424},{"$f":"O124-N124","v":-5.6922783009059401},{"$f":"P124/N124","v":-7.5223784401983074E-2},{"$f":"F124/T124*Z124","v":0},null,{"$f":"SUMIF($X$62:$X$103,$A124,T$62:T$103)","v":78536232821},null,{"$f":"SUMIF($X$62:$X$103,$A124,V$62:V$103)","v":89511732832.311752},null,{"$f":"A124","v":"Residential - excl Wairarapa"},{"$f":"SUMIF($X$62:$X$103,$A124,Y$62:Y$103)","v":159384},{"$f":"T124/Y124","v":492748.536998695},null,{"$f":"C124/$C$130","v":0.67574270892211141},{"$f":"F124/$F$130","v":{"$error":"#DIV/0!"}},null,{"$f":"V124/$V$130","v":0.70454205449134955},null,null,null,{"$f":"A124","v":"Residential - excl Wairarapa"}]
["Residential - Wairarapa",313515.95741616091,717556.48666569078,404040.52924952988,1.2887399179915002,0,null,8.5817769447707342,19.641455460795914,11.05967851602518,1.2887399179914998,0,null,23.59391612102355,54.000337647929776,30.406421526906225,1.2887399179915002,0,null,3470457098,null,3653275532.9559159,null,{"$f":"A125","v":"Residential - Wairarapa"},{"$f":"SUMIF($X$62:$X$103,$A125,Y$62:Y$103)","v":13288},261172.2680614088,null,4.3473553754017534E-2,{"$error":"#DIV/0!"},null,2.8754736034812021E-2,null,null,null,{"$f":"A125","v":"Residential - Wairarapa"}]
["Residential",{"$f":"SUM(B124:B125)","v":12374303.53842059},{"$f":"SUM(C124:C125)","v":11871085.982958529},-503217.5554620605,{"$f":"D126/B126","v":-4.0666333575836086E-2},{"$f":"SUM(F124:F125)","v":0},null,{"$f":"B126/(V126/100000)","v":13.282136453962671},{"$f":"C126/(V126/100000)","v":12.742000662326053},{"$f":"I126-H126","v":-0.54013579163661873},{"$f":"J126/H126","v":-4.0666333575836093E-2},{"$f":"F126/(V126/100000)","v":0},null,71.663637059978399,68.749339690039662,{"$f":"O126-N126","v":-2.9142973699387369},{"$f":"P126/N126","v":-4.0666333575836169E-2},0,null,{"$f":"SUM(T124:T125)","v":82006689919},null,{"$f":"SUM(V124:V125)","v":93165008365.26767},null,"Residential",{"$f":"SUM(Y124:Y125)","v":172672},474927.55003127316,null,0.71921626267612893,{"$error":"#DIV/0!"},null,0.73329679052616159,null,null,null,"Residential"]
["Regional CBD",821853.26170281367,431666.83731112513,-390186.42439168855,-0.47476410032522565,0,null,8.4733515569703535,4.4505084282859739,-4.0228431286843795,-0.47476410032522559,0,null,241.65047389085964,126.92350406090125,-114.72696982995839,-0.47476410032522559,0,null,7854191500,null,9699270190.5155849,null,"Regional CBD",{"$f":"SUMIF($X$62:$X$103,$A127,Y$62:Y$103)","v":3401},2309377.094972067,null,2.6152772366219375E-2,{"$error":"#DIV/0!"},null,7.6342436135096198E-2,null,null,null,"CBD Business"]
["Business",2022321.8211650867,2153110.506419633,130788.68525454635,6.4672538211152389E-2,0,null,15.497353196548396,16.499606363323895,1.0022531667754997,6.4672538211152319E-2,0,null,245.01112444452224,260.85661575231802,15.845491307795783,6.4672538211152403E-2,0,null,11815134302,null,13049465902.445217,null,"Business",{"$f":"SUMIF($X$62:$X$103,$A128,Y$62:Y$103)","v":8254},1431443.457959777,null,0.13044738230174149,{"$error":"#DIV/0!"},null,0.1027116471328636,null,null,null,"Business"]
["Rural",1286819.556184581,2049722.8217488108,762903.26556422981,0.59285955198430262,0,null,11.555720219470743,18.406639331642115,6.8509191121713719,0.59285955198430262,0,null,85.828023489934054,136.71198704387453,50.883963553940475,0.59285955198430229,0,null,10370096540,null,11135779784.771545,null,"Rural",{"$f":"SUMIF($X$62:$X$103,$A129,Y$62:Y$103)","v":14993},691662.54518775432,null,0.12418358265591033,{"$error":"#DIV/0!"},null,8.7649126205878627E-2,null,null,null,"Rural"]
["Total",{"$f":"SUM(B126:B129)","v":16505298.17747307},{"$f":"SUM(C126:C129)","v":16505586.148438096},{"$f":"SUM(D124:D129)","v":-502929.58449703385},-3.0470796655067241E-2,{"$f":"SUM(F126:F129)","v":0},null,12.991231786043036,12.991458446447112,2.2666040407592902E-4,1.7447183439482524E-5,0,null,82.808038217304187,82.809482984337237,1.4447670330497431E-3,1.7447183439588281E-5,0,null,{"$f":"SUM(T126:T129)","v":112046112261},null,{"$f":"SUM(V126:V129)","v":127049524243.00002},null,null,{"$f":"SUM(Y126:Y129)","v":199320},562141.84357314871,null,1,{"$error":"#DIV/0!"},null,1]
["Tararua",591.87025505349709,305.2060760265677,{"$f":"C131-B131","v":-286.66417902692939},-0.48433618107910964,0,null,8.4050989101294711,4.3342054024051757,-4.0708935077242954,-0.48433618107910975,0,null,0,0,0,{"$error":"#DIV/0!"},0,null,6806000,null,7041800,null,"Tararua",{"$f":"SUMIF($X$62:$X$103,$A131,Y$62:Y$103)","v":12}]
[null,{"$f":"B105-SUM(B130:B131)","v":0},{"$f":"C105-SUM(C130:C131)","v":0},null,null,{"$f":"F105-SUM(F130:F131)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T105-SUM(T130:T131)","v":0},null,{"$f":"V105-SUM(V130:V131)","v":0},null,null,{"$f":"Y105-SUM(Y130:Y131)","v":0}]
[]
["Combined TA summary for graphs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of rates","Share of rates",null,"Share of ECV"]
["Wellington",{"$f":"B62","v":5369972.2803601408},{"$f":"C62","v":2820502.2219035579},{"$f":"C135-B135","v":-2549470.0584565829},{"$f":"D135/B135","v":-0.4747641003252257},{"$f":"F62","v":0},null,{"$f":"B135/(V135/100000)","v":8.4733515569703535},{"$f":"C135/(V135/100000)","v":4.450508428285973},{"$f":"I135-H135","v":-4.0228431286843804},{"$f":"J135/H135","v":-0.4747641003252257},{"$f":"F135/(V135/100000)","v":0},null,{"$f":"B135/T135*Z135","v":69.766175317459059},{"$f":"C135/T135*Z135","v":36.643699859733644},{"$f":"O135-N135","v":-33.122475457725415},{"$f":"P135/N135","v":-0.47476410032522565},{"$f":"F135/T135*Z135","v":0},null,{"$f":"T62","v":51319125451},null,{"$f":"V62","v":63374831603.000008},null,null,{"$f":"Y62","v":76971},{"$f":"T135/Y135","v":666733.25604448433},null,{"$f":"C135/$C$155","v":0.17087851612037849},{"$f":"F135/$F$155","v":{"$error":"#DIV/0!"}},null,{"$f":"V135/$V$155","v":0.49879225904430585}]
["Wellington excl CBD",{"$f":"SUM(B64:B66)","v":4548119.0186573267},{"$f":"SUM(C64:C66)","v":2388835.3845924325},-2159283.6340648942,-0.4747641003252257,{"$f":"SUM(F64:F66)","v":0},null,8.4733515569703535,4.450508428285973,-4.0228431286843804,-0.4747641003252257,0,null,61.820293851533606,32.470237659269166,-29.350056192264439,-0.47476410032522576,0,null,{"$f":"SUM(T64:T66)","v":43464933951},null,{"$f":"SUM(V64:V66)","v":53675561412.484421},null,null,{"$f":"SUM(Y64:Y66)","v":73570},590796.98179964663,null,0.14472622733816312,{"$error":"#DIV/0!"},null,0.42245405400236374]
["Hutt",{"$f":"B68","v":5490389.386214274},{"$f":"C68","v":6776199.2991318861},1285809.9129176121,0.23419284543754409,{"$f":"F68","v":0},null,25.569137446629998,31.557246500639938,5.9881090540099393,0.23419284543754407,0,null,140.60256053200527,173.5306742588001,32.928113726794834,0.23419284543754398,0,null,{"$f":"T68","v":21170821500},null,{"$f":"V68","v":21472720375},null,null,{"$f":"Y68","v":39049},542160.40103459754,null,0.41053216415838656,{"$error":"#DIV/0!"},null,0.1690012648990761]
["Kapiti Coast",{"$f":"B83","v":2456585.3881667452},{"$f":"C83","v":2742525.6249673893},285940.23680064408,0.11639743449505341,{"$f":"F83","v":0},null,18.971530354049641,21.179767815706054,2.2082374616564131,0.11639743449505355,0,null,99.211881110082203,110.75988954272401,11.548008432641808,0.11639743449505328,0,null,{"$f":"T83","v":10974506450},null,{"$f":"V83","v":12948799292},null,null,{"$f":"Y83","v":24761},443217.41650175682,null,0.16615434853309802,{"$error":"#DIV/0!"},null,0.10191365700547671]
["Wairarapa combined",{"$f":"SUM(B103,B98,B93,B88)","v":952691.14383964008},{"$f":"SUM(C103,C98,C93,C88)","v":2170910.007581911},1218218.863742271,1.2787133286790848,{"$f":"SUM(F103,F98,F93,F88)","v":0},null,8.6152600358283067,19.631707873678209,11.016447837849903,1.2787133286790844,0,null,40.597057307693362,92.509055592189512,51.91199828449615,1.278713328679085,0,null,{"$f":"SUM(T103,T98,T93,T88)","v":10531621800},null,{"$f":"SUM(V103,V98,V93,V88)","v":11058182108},null,null,{"$f":"SUM(Y103,Y98,Y93,Y88)","v":23467},448784.32692717435,null,0.13152334284498962,{"$error":"#DIV/0!"},null,8.7033535159903169E-2]
["Porirua",{"$f":"B78","v":874909.53671055497},{"$f":"C78","v":485065.76420808211},-389843.77250247286,-0.44558180719825013,{"$f":"F78","v":0},null,8.6861420332880019,4.8157551685148503,-3.8703868647731516,-0.44558180719825025,0,null,47.256645603897319,26.199944053585511,-21.056701550311807,-0.44558180719825008,0,null,{"$f":"T78","v":10044595300},null,{"$f":"V78","v":10072475598},null,null,{"$f":"Y78","v":18514},542540.52608836559,null,2.9387432268262424E-2,{"$error":"#DIV/0!"},null,7.9275522011126545E-2]
["Upper Hutt",{"$f":"B73","v":1361342.3124367706},{"$f":"C73","v":1510688.4367212986},149346.12428452796,0.10970504840711365,{"$f":"F73","v":0},null,16.745590211339007,18.582665996079641,1.8370757847406338,0.10970504840711362,0,null,82.157049634083918,91.170092741176731,9.0130431070928125,0.10970504840711362,0,null,{"$f":"T73","v":8012247760},null,{"$f":"V73","v":8129557067.000001},null,null,{"$f":"Y73","v":16570},483539.39408569701,null,9.152419607488492E-2,{"$error":"#DIV/0!"},null,6.398376188011172E-2]
["Total",{"$f":"SUM(B137:B141,B135)","v":16505890.047728125},{"$f":"SUM(C137:C141,C135)","v":16505891.354514126},{"$f":"SUM(D137:D141,D135)","v":1.3067859997972846},7.9170889665362269E-8,{"$f":"SUM(F137:F141,F135)","v":0},null,12.990977610824148,12.990978639331402,1.0285072544746754E-6,7.9170889619401547E-8,0,null,82.806022353300634,82.806028909127107,6.5558264736864658E-6,7.9170889838366353E-8,0,null,{"$f":"SUM(T137:T141,T135)","v":112052918261},null,{"$f":"SUM(V137:V141,V135)","v":127056566043},null,null,{"$f":"SUM(Y137:Y141,Y135)","v":199332},562142.14607288339,null,1.0000000000000002,{"$error":"#DIV/0!"},null,1]
[null,{"$f":"ROUND(B142-B105,0)","v":0},{"$f":"ROUND(C142-C105,0)","v":0},{"$f":"ROUND(D142-D105,0)","v":0},null,{"$f":"ROUND(F142-F105,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T142-T105","v":0},null,{"$f":"V142-V105","v":0},null,null,{"$f":"Y142-Y105","v":0},{"$f":"Z142-Z105","v":0}]
[]
["TA summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of rates","Share of rates",null,"Share of ECV"]
["Wellington City",{"$f":"INDEX(B$62:B$103,MATCH($A146,$A$62:$A$103,0),)","v":5369972.2803601408},2820502.2219035579,{"$f":"C146-B146","v":-2549470.0584565829},{"$f":"D146/B146","v":-0.4747641003252257},{"$f":"INDEX(F$62:F$103,MATCH($A146,$A$62:$A$103,0),)","v":0},null,{"$f":"B146/(V146/100000)","v":8.4733515569703535},{"$f":"C146/(V146/100000)","v":4.450508428285973},{"$f":"I146-H146","v":-4.0228431286843804},{"$f":"J146/H146","v":-0.4747641003252257},{"$f":"F146/(V146/100000)","v":0},null,{"$f":"B146/T146*Z146","v":69.766175317459059},{"$f":"C146/T146*Z146","v":36.643699859733644},{"$f":"O146-N146","v":-33.122475457725415},{"$f":"P146/N146","v":-0.47476410032522565},{"$f":"F146/T146*Z146","v":0},null,{"$f":"INDEX(T$62:T$103,MATCH($A146,$A$62:$A$103,0),)","v":51319125451},null,{"$f":"INDEX(V$62:V$103,MATCH($A146,$A$62:$A$103,0),)","v":63374831603.000008},null,null,{"$f":"INDEX(Y$62:Y$103,MATCH($A146,$A$62:$A$103,0),)","v":76971},{"$f":"T146/Y146","v":666733.25604448433},null,{"$f":"C146/$C$155","v":0.17087851612037849},{"$f":"F146/$F$155","v":{"$error":"#DIV/0!"}},null,{"$f":"V146/$V$155","v":0.49879225904430585},null,null,null,"Wellington"]
["Lower Hutt City ",5490389.386214274,6776199.2991318861,1285809.9129176121,0.23419284543754409,0,null,25.569137446629998,31.557246500639938,5.9881090540099393,0.23419284543754407,0,null,140.60256053200527,173.5306742588001,32.928113726794834,0.23419284543754398,0,null,21170821500,null,21472720375,null,null,39049,542160.40103459754,null,0.41053216415838656,{"$error":"#DIV/0!"},null,0.1690012648990761,null,null,null,"Hutt"]
["Upper Hutt City",1361342.3124367706,1510688.4367212986,149346.12428452796,0.10970504840711365,0,null,16.745590211339007,18.582665996079641,1.8370757847406338,0.10970504840711362,0,null,82.157049634083918,91.170092741176731,9.0130431070928125,0.10970504840711362,0,null,8012247760,null,8129557067.000001,null,null,16570,483539.39408569701,null,9.152419607488492E-2,{"$error":"#DIV/0!"},null,6.398376188011172E-2,null,null,null,"Upper Hutt"]
["Porirua City",874909.53671055497,485065.76420808211,-389843.77250247286,-0.44558180719825013,0,null,8.6861420332880019,4.8157551685148503,-3.8703868647731516,-0.44558180719825025,0,null,47.256645603897319,26.199944053585511,-21.056701550311807,-0.44558180719825008,0,null,10044595300,null,10072475598,null,null,18514,542540.52608836559,null,2.9387432268262424E-2,{"$error":"#DIV/0!"},null,7.9275522011126545E-2,null,null,null,"Porirua"]
["Kapiti Coast District",2456585.3881667452,2742525.6249673893,285940.23680064408,0.11639743449505341,0,null,18.971530354049641,21.179767815706054,2.2082374616564131,0.11639743449505355,0,null,99.211881110082203,110.75988954272401,11.548008432641808,0.11639743449505328,0,null,10974506450,null,12948799292,null,null,24761,443217.41650175682,null,0.16615434853309802,{"$error":"#DIV/0!"},null,0.10191365700547671,null,null,null,"Kapiti Coast"]
["Masterton District",421157.6964997318,984182.36670619529,563024.67020646343,1.3368500086447357,0,null,8.4050989101294693,19.64145546079591,11.236356550666441,1.3368500086447359,0,null,34.251601862372461,80.040856108181146,45.789254245808685,1.3368500086447361,0,null,4724008400,null,5010740516,null,null,12296,384190.66363044892,null,5.9626126548872234E-2,{"$error":"#DIV/0!"},null,3.9437084379442502E-2,null,null,null,"Masterton"]
["Carterton District",217855.07204693835,454786.2327952839,236931.16074834554,1.0875632066867698,0,null,9.4087955746113305,19.641455460795918,10.232659886184587,1.0875632066867698,0,null,47.764760369861506,99.711956324333244,51.947195954471738,1.0875632066867702,0,null,2188251200,null,2315440593,null,null,4561,479774.43543082656,null,2.7552964152457383E-2,{"$error":"#DIV/0!"},null,1.8223698822588837E-2,null,null,null,"Carterton"]
["South Wairarapa District",313086.50503791647,731636.20200440544,418549.69696648896,1.3368500086447364,0,null,8.4050989101294711,19.641455460795918,11.236356550666446,1.3368500086447361,0,null,47.451728559853969,110.88757229530243,63.435843735448465,1.3368500086447364,0,null,3612556200,null,3724959199,null,null,6598,547522.91603516217,null,4.4325761407869285E-2,{"$error":"#DIV/0!"},null,2.9317329399091069E-2,null,null,null,"Sth Wairarapa"]
["Tararua District",591.87025505349709,305.2060760265677,-286.66417902692939,-0.48433618107910964,0,null,8.4050989101294711,4.3342054024051757,-4.0708935077242954,-0.48433618107910975,0,null,49.322521254458088,25.433839668880637,-23.888681585577451,-0.48433618107910975,0,null,6806000,null,7041800,null,null,12,567166.66666666663,null,1.8490735790715005E-5,{"$error":"#DIV/0!"},null,5.5422558780762498E-5]
["Total",{"$f":"SUM(B146:B154)","v":16505890.047728127},{"$f":"SUM(C146:C154)","v":16505891.354514124},{"$f":"SUM(D146:D154)","v":1.3067859993663546},7.9170889639254623E-8,{"$f":"SUM(F146:F154)","v":0},null,12.990977610824148,12.990978639331402,1.0285072544746754E-6,7.9170889619401547E-8,0,null,82.806022353300648,82.806028909127093,6.5558264452647563E-6,7.9170889495133939E-8,0,null,{"$f":"SUM(T146:T154)","v":112052918261},null,{"$f":"SUM(V146:V154)","v":127056566043},null,null,{"$f":"SUM(Y146:Y154)","v":199332},562142.14607288339,null,1,{"$error":"#DIV/0!"},null,1]
[null,{"$f":"B155-B105","v":0},{"$f":"C155-C105","v":0},{"$f":"IF(ABS(D155-D105)<0.000001,0,1)","v":0},null,{"$f":"F155-F105","v":0},null,{"$f":"H155-H105","v":0},{"$f":"I155-I105","v":0},{"$f":"IF(ABS(J155-J105)<0.000001,0,1)","v":0},{"$f":"IF(ABS(K155-K105)<0.000001,0,1)","v":0},{"$f":"IF(ABS(L155-L105)<0.000001,0,1)","v":0},null,{"$f":"N155-N105","v":0},{"$f":"O155-O105","v":0},{"$f":"IF(ABS(P155-P105)<0.000001,0,1)","v":0},{"$f":"Q155-Q105","v":0},{"$f":"R155-R105","v":0},null,{"$f":"T155-T105","v":0},null,{"$f":"V155-V105","v":0},null,null,{"$f":"Y155-Y105","v":0},{"$f":"Z155-Z105","v":0}]
[]
["Residential summary"]
["Wellington City",{"$f":"B65","v":4087860.5039643841},{"$f":"C65","v":2147091.0895447093},{"$f":"C159-B159","v":-1940769.4144196748},{"$f":"D159/B159","v":-0.47476410032522576},{"$f":"F65","v":0},null,{"$f":"B159/(V159/100000)","v":8.4733515569703535},{"$f":"C159/(V159/100000)","v":4.450508428285973},{"$f":"I159-H159","v":-4.0228431286843804},{"$f":"J159/H159","v":-0.4747641003252257},{"$f":"F159/(V159/100000)","v":0},null,{"$f":"B159/T159*Z159","v":57.665653401294755},{"$f":"C159/T159*Z159","v":30.288071344562756},{"$f":"O159-N159","v":-27.377582056731999},{"$f":"P159/N159","v":-0.47476410032522576},{"$f":"F159/T159*Z159","v":0},null,{"$f":"T65","v":39066389001},null,{"$f":"V65","v":48243725950.466736},null,null,{"$f":"Y65","v":70889},{"$f":"T159/Y159","v":551092.39798840438},null,null,null,null,null,null,null,null,"Wellington"]
["Lower Hutt City ",{"$f":"B70","v":4423242.2599784983},{"$f":"C70","v":5459133.9509024564},1035891.6909239581,0.23419284543754418,{"$f":"F70","v":0},null,25.569137446629998,31.557246500639941,5.9881090540099429,0.23419284543754421,0,null,122.18226230535602,150.79647397664374,28.61421167128772,0.23419284543754415,0,null,{"$f":"T70","v":17055925500},null,{"$f":"V70","v":17299145382.635815},null,null,{"$f":"Y70","v":36202},471132.13358377991,null,null,null,null,null,null,null,null,"Hutt"]
["Upper Hutt City",{"$f":"B75","v":1026574.1157943046},{"$f":"C75","v":1139194.4788610088},112620.36306670413,0.10970504840711369,{"$f":"F75","v":0},null,16.745590211339007,18.582665996079641,1.8370757847406338,0.10970504840711362,0,null,70.294036962086054,78.005647689743142,7.7116107276570887,0.10970504840711368,0,null,{"$f":"T75","v":6041952920},null,{"$f":"V75","v":6130414651.4894199},null,null,{"$f":"Y75","v":14604},413719.04409750755,null,null,null,null,null,null,null,null,"Upper Hutt"]
["Porirua City",{"$f":"B80","v":727223.18999842624},{"$f":"C80","v":403185.76676245104},-324037.42323597521,-0.44558180719825013,{"$f":"F80","v":0},null,8.6861420332880002,4.8157551685148503,-3.8703868647731499,-0.44558180719825013,0,null,42.512755173531289,23.569844894332459,-18.942910279198831,-0.44558180719825013,0,null,{"$f":"T80","v":8349049050},null,{"$f":"V80","v":8372223102.1721783},null,null,{"$f":"Y80","v":17106},488077.22728867066,null,null,null,null,null,null,null,null,"Porirua"]
["Kapiti Coast District",{"$f":"B85","v":1795887.5112688164},{"$f":"C85","v":2004924.2102222133},209036.69895339687,0.11639743449505359,{"$f":"F85","v":0},null,18.971530354049637,21.17976781570605,2.2082374616564131,0.11639743449505358,0,null,87.25100866097344,97.406802226216442,10.155793565243002,0.11639743449505351,0,null,{"$f":"T85","v":8022916350},null,{"$f":"V85","v":9466223745.5475941},null,null,{"$f":"Y85","v":20583},389783.62483602972,null,null,null,null,null,null,null,null,"Kapiti Coast"]
["Masterton District",{"$f":"B90","v":176067.1849705819},{"$f":"C90","v":411442.60272055859},235375.41774997668,1.3368500086447357,{"$f":"F90","v":0},null,8.4050989101294711,19.64145546079591,11.236356550666439,1.3368500086447355,0,null,22.451821597880887,52.466539495098012,30.014717897217125,1.3368500086447357,0,null,{"$f":"T90","v":1974896500},null,{"$f":"V90","v":2094766365.6687388},null,null,{"$f":"Y90","v":7842},251835.81994389187,null,null,null,null,null,null,null,null,"Masterton"]
["Carterton District",{"$f":"B95","v":60505.734816521464},{"$f":"C95","v":126309.54579651686},65803.810979995396,1.0875632066867695,{"$f":"F95","v":0},null,9.4087955746113323,19.641455460795918,10.232659886184585,1.0875632066867693,0,null,26.318283956729651,54.941081251203506,28.622797294473855,1.0875632066867693,0,null,{"$f":"T95","v":607751500},null,{"$f":"V95","v":643076303.83414829},null,null,{"$f":"Y95","v":2299},264354.71944323619,null,null,null,null,null,null,null,null,"Carterton"]
["South Wairarapa District",{"$f":"B100","v":76943.037629057522},{"$f":"C100","v":179804.33814861535},102861.30051955783,1.3368500086447364,{"$f":"F100","v":0},null,8.4050989101294711,19.641455460795918,11.236356550666446,1.3368500086447361,0,null,24.449646529729112,57.135156704358231,32.685510174629115,1.3368500086447366,0,null,{"$f":"T100","v":887809098},null,{"$f":"V100","v":915432863.45302868},null,null,{"$f":"Y100","v":3147},282112.83698760724,null,null,null,null,null,null,null,null,"Sth Wairarapa"]
["Total",{"$f":"SUM(B159:B166)","v":12374303.53842059},{"$f":"SUM(C159:C166)","v":11871085.982958531},{"$f":"SUM(D159:D166)","v":-503217.55546206102},-4.0666333575836128E-2,{"$f":"SUM(F159:F166)","v":0},null,13.282136453962671,12.742000662326056,-0.54013579163661518,-4.0666333575835829E-2,0,null,71.663637059978399,68.749339690039676,-2.9142973699387227,-4.0666333575835975E-2,0,null,{"$f":"SUM(T159:T166)","v":82006689919},null,{"$f":"SUM(V159:V166)","v":93165008365.26767},null,null,{"$f":"SUM(Y159:Y166)","v":172672},474927.55003127316]
[null,{"$f":"ROUND(B167-SUMIF($X$124:$X$129,\"Residential\",B124:B129),4)","v":0},{"$f":"ROUND(C167-SUMIF($X$124:$X$129,\"Residential\",C124:C129),4)","v":0},{"$f":"ROUND(D167-SUMIF($X$124:$X$129,\"Residential\",D124:D129),4)","v":0},null,{"$f":"ROUND(F167-SUMIF($X$124:$X$129,\"Residential\",F124:F129),4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(T167-SUMIF($X$124:$X$129,\"Residential\",T124:T129),4)","v":0},null,{"$f":"ROUND(V167-SUMIF($X$124:$X$129,\"Residential\",V124:V129),4)","v":0},null,null,{"$f":"ROUND(Y167-SUMIF($X$124:$X$129,\"Residential\",Y124:Y129),4)","v":0}]
[]
["Business summary"]
["Regional CBD",{"$f":"B63","v":821853.26170281367},{"$f":"C63","v":431666.83731112513},{"$f":"C171-B171","v":-390186.42439168855},{"$f":"D171/B171","v":-0.47476410032522565},{"$f":"F63","v":0},null,{"$f":"B171/(V171/100000)","v":8.4733515569703535},{"$f":"C171/(V171/100000)","v":4.4505084282859739},{"$f":"I171-H171","v":-4.0228431286843795},{"$f":"J171/H171","v":-0.47476410032522559},{"$f":"F171/(V171/100000)","v":0},null,{"$f":"B171/T171*Z171","v":241.65047389085964},{"$f":"C171/T171*Z171","v":126.92350406090125},{"$f":"O171-N171","v":-114.72696982995839},{"$f":"P171/N171","v":-0.47476410032522559},{"$f":"F171/T171*Z171","v":0},null,{"$f":"T63","v":7854191500},null,{"$f":"V63","v":9699270190.5155849},null,null,{"$f":"Y63","v":3401},{"$f":"T171/Y171","v":2309377.094972067},null,null,null,null,null,null,null,null,"Regional CBD"]
["Wellington City",{"$f":"B64","v":399694.66423080419},{"$f":"C64","v":209933.98656247326},-189760.67766833093,-0.4747641003252257,{"$f":"F64","v":0},null,8.4733515569703535,4.450508428285973,-4.0228431286843804,-0.4747641003252257,0,null,209.59342644509923,110.08599190481031,-99.507434540288912,-0.47476410032522576,0,null,{"$f":"T64","v":3819755400},null,{"$f":"V64","v":4717078732.5825882},null,null,{"$f":"Y64","v":1907},2003018.0388044049,null,null,null,null,null,null,null,null,"Wellington"]
["Lower Hutt City ",{"$f":"B69","v":984667.40572084009},{"$f":"C69","v":1215269.4672762083},230602.06155536824,0.23419284543754412,{"$f":"F69","v":0},null,25.569137446629995,31.557246500639934,5.9881090540099393,0.23419284543754409,0,null,417.76300624558343,515.60011339677919,97.837107151195767,0.23419284543754429,0,null,{"$f":"T69","v":3796856000},null,{"$f":"V69","v":3850999697.4912381},null,null,{"$f":"Y69","v":2357},1610885.0233347476,null,null,null,null,null,null,null,null,"Hutt"]
["Upper Hutt City",{"$f":"B74","v":198887.54171548077},{"$f":"C74","v":220706.50910694941},21818.967391468643,0.10970504840711361,{"$f":"F74","v":0},null,16.745590211339007,18.582665996079641,1.8370757847406338,0.10970504840711362,0,null,275.46750930121988,305.68768574369722,30.220176442477339,0.10970504840711359,0,null,{"$f":"T74","v":1170562500},null,{"$f":"V74","v":1187700995.936275},null,null,{"$f":"Y74","v":722},1621277.7008310249,null,null,null,null,null,null,null,null,"Upper Hutt"]
["Porirua City",{"$f":"B79","v":95354.566327201319},{"$f":"C79","v":52866.306338521543},-42488.259988679776,-0.44558180719825019,{"$f":"F79","v":0},null,8.6861420332880019,4.8157551685148503,-3.8703868647731516,-0.44558180719825025,0,null,119.79216875276546,66.414957711710471,-53.377211041054991,-0.44558180719825019,0,null,{"$f":"T79","v":1094739500},null,{"$f":"V79","v":1097778115.5520244},null,null,{"$f":"Y79","v":796},1375300.8793969848,null,null,null,null,null,null,null,null,"Porirua"]
["Kapiti Coast District",{"$f":"B84","v":283970.9861873606},{"$f":"C84","v":317024.48045059963},33053.49426323903,0.11639743449505344,{"$f":"F84","v":0},null,18.971530354049641,21.17976781570605,2.2082374616564096,0.11639743449505337,0,null,204.44275463452885,228.23936677508974,23.796612140560882,0.11639743449505358,0,null,{"$f":"T84","v":1268607000},null,{"$f":"V84","v":1496826987.0055289},null,null,{"$f":"Y84","v":1389},913323.97408207343,null,null,null,null,null,null,null,null,"Kapiti Coast"]
["Masterton District",{"$f":"B89","v":33980.393938354915},{"$f":"C89","v":79407.083868596193},45426.689930241278,1.3368500086447352,{"$f":"F89","v":0},null,8.4050989101294711,19.64145546079591,11.236356550666439,1.3368500086447355,0,null,62.235153733250762,145.43421953955348,83.199065806302713,1.3368500086447352,0,null,{"$f":"T89","v":381148600},null,{"$f":"V89","v":404283094.12757981},null,null,{"$f":"Y89","v":546},698074.358974359,null,null,null,null,null,null,null,null,"Masterton"]
["Carterton District",{"$f":"B94","v":9263.3030915935997},{"$f":"C94","v":19337.730706398597},10074.427614804998,1.0875632066867691,{"$f":"F94","v":0},null,9.4087955746113305,19.641455460795914,10.232659886184583,1.0875632066867693,0,null,41.170235962638223,85.945469806215996,44.775233843577773,1.0875632066867693,0,null,{"$f":"T94","v":93045500},null,{"$f":"V94","v":98453654.5420295},null,null,{"$f":"Y94","v":225},413535.55555555556,null,null,null,null,null,null,null,null,"Carterton"]
["South Wairarapa District",{"$f":"B99","v":16502.95995345126},{"$f":"C99","v":38564.942109886317},22061.982156435057,1.3368500086447366,{"$f":"F99","v":0},null,8.4050989101294711,19.641455460795921,11.23635655066645,1.3368500086447366,0,null,52.894102414907884,123.60558368553308,70.7114812706252,1.3368500086447368,0,null,{"$f":"T99","v":190419802},null,{"$f":"V99","v":196344625.20795071},null,null,{"$f":"Y99","v":312},610319.87820512825,null,null,null,null,null,null,null,null,"Sth Wairarapa"]
["Total",{"$f":"SUM(B171:B179)","v":2844175.0828678999},{"$f":"SUM(C171:C179)","v":2584777.3437307579},{"$f":"SUM(D171:D179)","v":-259397.73913714205},-9.1203154369660158E-2,{"$f":"SUM(F171:F179)","v":0},null,12.502563092935876,11.362289901154432,-1.1402731917814446,-9.1203154369660006E-2,0,null,244.03046614053193,221.7741178662169,-22.25634827431503,-9.1203154369660033E-2,0,null,{"$f":"SUM(T171:T179)","v":19669325802},null,{"$f":"SUM(V171:V179)","v":22748736092.9608},null,null,{"$f":"SUM(Y171:Y179)","v":11655},1687629.8414414413]
[null,{"$f":"ROUND(B180-SUMIF($X$124:$X$129,\"Business\",B124:B129)-SUMIF($X$124:$X$129,\"Regional CBD\",B124:B129),4)","v":0},{"$f":"ROUND(C180-SUMIF($X$124:$X$129,\"Business\",C124:C129)-SUMIF($X$124:$X$129,\"Regional CBD\",C124:C129),4)","v":0},{"$f":"ROUND(D180-SUMIF($X$124:$X$129,\"Business\",D124:D129)-SUMIF($X$124:$X$129,\"Regional CBD\",D124:D129),4)","v":0},null,{"$f":"ROUND(F180-SUMIF($X$124:$X$129,\"Business\",F124:F129)-SUMIF($X$124:$X$129,\"Regional CBD\",F124:F129),4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(T180-SUMIF($X$124:$X$129,\"Business\",T124:T129)-SUMIF($X$124:$X$129,\"Regional CBD\",T124:T129),4)","v":0},null,{"$f":"ROUND(V180-SUMIF($X$124:$X$129,\"Business\",V124:V129)-SUMIF($X$124:$X$129,\"Regional CBD\",V124:V129),4)","v":0},null,null,{"$f":"ROUND(Y180-SUMIF($X$124:$X$129,\"Business\",Y124:Y129)-SUMIF($X$124:$X$129,\"Regional CBD\",Y124:Y129),4)","v":0}]
[]
["Rural"]
["Wellington City",{"$f":"B66","v":60563.850462139082},{"$f":"C66","v":31810.308485250116},{"$f":"C184-B184","v":-28753.541976888966},{"$f":"D184/B184","v":-0.4747641003252257},{"$f":"F66","v":0},null,{"$f":"B184/(V184/100000)","v":8.4733515569703552},{"$f":"C184/(V184/100000)","v":4.4505084282859739},{"$f":"I184-H184","v":-4.0228431286843813},{"$f":"J184/H184","v":-0.4747641003252257},{"$f":"F184/(V184/100000)","v":0},null,{"$f":"B184/T184*Z184","v":78.247868814133184},{"$f":"C184/T184*Z184","v":41.098589774224955},{"$f":"O184-N184","v":-37.14927903990823},{"$f":"P184/N184","v":-0.47476410032522576},{"$f":"F184/T184*Z184","v":0},null,{"$f":"T66","v":578789550},null,{"$f":"V66","v":714756729.43509591},null,null,{"$f":"Y66","v":774},{"$f":"T184/Y184","v":747790.1162790698},null,null,null,null,null,null,null,null,"Wellington"]
["Lower Hutt City ",{"$f":"B71","v":82479.720514935514},{"$f":"C71","v":101795.88095322164},19316.160438286126,0.23419284543754407,{"$f":"F71","v":0},null,25.569137446629998,31.557246500639938,5.9881090540099393,0.23419284543754407,0,null,168.32596023456227,207.74669582290133,39.420735588339056,0.23419284543754421,0,null,{"$f":"T71","v":318040000},null,{"$f":"V71","v":322575294.87294579},null,null,{"$f":"Y71","v":490},649061.22448979598,null,null,null,null,null,null,null,null,"Hutt"]
["Upper Hutt City",{"$f":"B76","v":135880.65492698515},{"$f":"C76","v":150787.44875334034},14906.793826355191,0.1097050484071135,{"$f":"F76","v":0},null,16.74559021133901,18.582665996079641,1.8370757847406303,0.10970504840711338,0,null,109.22882228857327,121.21177552519319,11.98295323661992,0.10970504840711343,0,null,{"$f":"T76","v":799732340},null,{"$f":"V76","v":811441419.57430518},null,null,{"$f":"Y76","v":1244},642871.655948553,null,null,null,null,null,null,null,null,"Upper Hutt"]
["Porirua City",{"$f":"B81","v":52331.780384927428},{"$f":"C81","v":29013.691107109524},-23318.089277817904,-0.44558180719825019,{"$f":"F81","v":0},null,8.6861420332880002,4.8157551685148503,-3.8703868647731499,-0.44558180719825013,0,null,85.509445073410831,47.407992005080914,-38.101453068329917,-0.4455818071982503,0,null,{"$f":"T81","v":600806750},null,{"$f":"V81","v":602474380.27579737},null,null,{"$f":"Y81","v":612},981710.37581699342,null,null,null,null,null,null,null,null,"Porirua"]
["Kapiti Coast District",{"$f":"B86","v":376726.89071056782},{"$f":"C86","v":420576.93429457629},43850.043584008468,0.11639743449505342,{"$f":"F86","v":0},null,18.971530354049641,21.179767815706054,2.2082374616564131,0.11639743449505355,0,null,135.07597372196767,150.79847052512596,15.722496803158293,0.11639743449505345,0,null,{"$f":"T86","v":1682983100},null,{"$f":"V86","v":1985748559.4468775},null,null,{"$f":"Y86","v":2789},603436.0344209394,null,null,null,null,null,null,null,null,"Kapiti Coast"]
["Masterton District",{"$f":"B91","v":211110.11759079498},{"$f":"C91","v":493332.68011704052},282222.56252624554,1.3368500086447361,{"$f":"F91","v":0},null,8.4050989101294711,19.641455460795918,11.236356550666446,1.3368500086447361,0,null,54.019989148105168,126.23661210773811,72.216622959632943,1.3368500086447361,0,null,{"$f":"T91","v":2367963300},null,{"$f":"V91","v":2511691056.203681},null,null,{"$f":"Y91","v":3908},605927.1494370522,null,null,null,null,null,null,null,null,"Masterton"]
["Carterton District",{"$f":"B96","v":148086.03413882331},{"$f":"C96","v":309138.95629236841},161052.92215354511,1.0875632066867695,{"$f":"F96","v":0},null,9.4087955746113305,19.641455460795918,10.232659886184587,1.0875632066867698,0,null,72.698102179098342,151.76188330504095,79.063781125942612,1.0875632066867693,0,null,{"$f":"T96","v":1487454200},null,{"$f":"V96","v":1573910634.6238222},null,null,{"$f":"Y96","v":2037},730218.06578301429,null,null,null,null,null,null,null,null,"Carterton"]
["South Wairarapa District",{"$f":"B101","v":219640.5074554077},{"$f":"C101","v":513266.92174590373},293626.41429049603,1.3368500086447361,{"$f":"F101","v":0},null,8.4050989101294711,19.641455460795918,11.236356550666446,1.3368500086447361,0,null,69.971490110037493,163.51287726852621,93.541387158488718,1.3368500086447366,0,null,{"$f":"T101","v":2534327300},null,{"$f":"V101","v":2613181710.3390207},null,null,{"$f":"Y101","v":3139},807367.72857597959,null,null,null,null,null,null,null,null,"Sth Wairarapa"]
["Tararua District",{"$f":"B103","v":591.87025505349709},{"$f":"C103","v":305.2060760265677},-286.66417902692939,-0.48433618107910964,{"$f":"F103","v":0},null,8.4050989101294711,4.3342054024051757,-4.0708935077242954,-0.48433618107910975,0,null,49.322521254458088,25.433839668880637,-23.888681585577451,-0.48433618107910975,0,null,{"$f":"T103","v":6806000},null,{"$f":"V103","v":7041800},null,null,{"$f":"Y103","v":12},567166.66666666663,null,null,null,null,null,null,null,null,"Tararua"]
["Total",{"$f":"SUM(B184:B192)","v":1287411.4264396345},{"$f":"SUM(C184:C192)","v":2050028.0278248375},{"$f":"SUM(D184:D192)","v":762616.60138520261},0.5923643255942167,{"$f":"SUM(F184:F192)","v":0},null,11.553729157784316,18.397746138433462,6.8440169806491458,0.59236432559421692,0,null,85.798828819702393,136.62299419025908,50.824165370556685,0.59236432559421703,0,null,{"$f":"SUM(T184:T192)","v":10376902540},null,{"$f":"SUM(V184:V192)","v":11142821584.771545},null,null,{"$f":"SUM(Y184:Y192)","v":15005},691562.9816727757]
[null,{"$f":"ROUND(B193-SUMIF($X$124:$X$129,\"rural\",B124:B129)-B131,4)","v":0},{"$f":"ROUND(C193-SUMIF($X$124:$X$129,\"rural\",C124:C129)-C131,4)","v":0},{"$f":"ROUND(D193-SUMIF($X$124:$X$129,\"rural\",D124:D129)-D131,4)","v":0},null,{"$f":"ROUND(F193-SUMIF($X$124:$X$129,\"rural\",F124:F129)-F131,4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(T193-SUMIF($X$124:$X$129,\"rural\",T124:T129)-T131,4)","v":0},null,{"$f":"ROUND(V193-SUMIF($X$124:$X$129,\"rural\",V124:V129)-V131,4)","v":0},null,null,{"$f":"ROUND(Y193-SUMIF($X$124:$X$129,\"rural\",Y124:Y129)-Y131,4)","v":0}]
[null,{"$f":"ROUND(SUM(B193,B180,B167)-B105,1)","v":0},{"$f":"ROUND(SUM(C193,C180,C167)-C105,1)","v":0},{"$f":"ROUND(SUM(D193,D180,D167)-D105,1)","v":0},null,{"$f":"ROUND(SUM(F193,F180,F167)-F105,1)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T193,T180,T167)-T105","v":0},null,{"$f":"SUM(V193,V180,V167)-V105","v":0},null,null,{"$f":"SUM(Y193,Y180,Y167)-Y105","v":0}]

{"sheet":"PT model","index":24,"n_rows":199,"n_cols":35,"rows_kept":199,"cut":false,"hidden":false,"merged":[[1,0,1,1],[5,0,6,1],[5,2,5,3],[8,2,8,3],[61,0,62,0],[61,1,62,1],[61,2,62,2],[61,3,61,4],[61,5,62,5],[61,7,61,11],[61,13,61,17],[115,0,116,0],[115,1,116,1],[115,2,116,2],[115,3,115,4],[115,5,116,5],[61,19,61,21],[61,23,61,25],[61,27,61,28],[61,30,62,30],[115,7,115,11],[115,13,115,17],[115,19,115,21],[115,23,115,24],[115,27,115,28]]}
["PT rates - differential (level of benefit) model for scenario testing"]
[{"$f":"check_total","v":-3.7252902984619141E-9}]
[]
["VARIABLES"]
[null,null,null,null,null,"2017/18 actual"]
["Category",null,"Modelled",null,null,"Full policy impact"]
[null,null,"Option 1","Option 2"]
[]
["Base PT rates value",null,"2017/18 annual plan"]
[]
["Category multiplier applied to ECVs"]
["Regional CBD",null,8,7.5]
["Business",null,1.5,2]
["Residential - excl Wairarapa",null,1,1]
["Residential - Wairarapa",null,0.7,0.7]
["Rural",null,0.25,0.25]
["Tararua",null,0,0]
[]
[]
[]
["GRAPHS"]
[]
["Share of public transport rates by category ",null,null,null,null,"PT rates for an average value residential property, by territorial area",null,null,null,null,null,null,null,"Share of public transport rates and share of ECV, by territorial area "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Public transport RESIDENTIAL rates, per $100,000 Equalised Capital Value (ECV)",null,null,null,null,"Public transport BUSINESS rates, per $100,000 Equalised Capital Value (ECV)",null,null,null,null,null,null,null,"Public transport RURAL rates, per $100,000 Equalised Capital Value (ECV)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["TABLES"]
[]
["OUTPUT: Rates by TA/rating category",null,null,null,null,null,null,"OUTPUT: Rates per $100,000 ECV",null,null,null,null,null,"OUTPUT: Rates for average CV"]
["TA/Rating category","2017/18 annual plan","Scenario model opt1","Variance",null,"Scenario model opt2",null,"Rates per $100,000 ECV",null,null,null,null,null,"Rates for average CV",null,null,null,null,null,"Capital values",null,null,null,"ECV multiplier value",null,null,null,"Assessment",null,null,"TA group"]
[null,null,null,"$","%",null,null,"2017/18 budget","Scenario model opt1","Variance $","Variance %","Scenario model opt2",null,"2017/18 budget","Scenario model opt1","Variance $","Variance %","Scenario model opt2",null,"2017/18 Rateable Capital Value $ m","Net equalised capital value","ECV cllocated to categories",null,"Category","Option 1","Option 2",null,"Number","Average CV"]
[]
["Wellington City",{"$f":"SUBTOTAL(9,B66:B69)","v":38457358.009229302},{"$f":"SUBTOTAL(9,C66:C69)","v":44814092.375921398},{"$f":"C65-B65","v":6356734.366692096},{"$f":"D65/B65","v":0.16529305952755663},{"$f":"SUBTOTAL(9,F66:F69)","v":43595002.980817638},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C9","v":51319125451},{"$f":"NRV!L9","v":63374831603},{"$f":"SUM(V66:V69)","v":63374831603.000008},null,null,{"$f":"SUM(Y66:Y69)","v":133092194755.82408},{"$f":"SUM(Z66:Z69)","v":130601099026.85757},null,{"$f":"[10]NRV!D9","v":76971}]
["CBD Business",{"$f":"Tran!M8","v":25019166.076555029},{"$f":"$C$108*Y66/$Y$108","v":26127091.290018141},{"$f":"C66-B66","v":1107925.2134631127},{"$f":"D66/B66","v":4.4283059238386359E-2},{"$f":"$C$108*Z66/$Z$108","v":24282321.28316512},null,{"$f":"B66/(V66/100000)","v":257.9489547679575},{"$f":"C66/(V66/100000)","v":269.37172361242676},{"$f":"I66-H66","v":11.42276884446926},{"$f":"J66/H66","v":4.4283059238386185E-2},{"$f":"F66/(V66/100000)","v":250.35204511479171},null,{"$f":"B66/T66*AC66","v":7356.4146064554625},{"$f":"C66/T66*AC66","v":7682.1791502552605},{"$f":"O66-N66","v":325.76454379979805},{"$f":"P66/N66","v":4.428305923838638E-2},{"$f":"F66/T66*AC66","v":7139.7592717333491},null,{"$f":"NRV!C10","v":7854191500},null,{"$f":"T66/$T$65*$U$65","v":9699270190.5155849},null,"Regional CBD",{"$f":"INDEX($C$12:$D$17,MATCH($X66,$A$12:$A$17,0),MATCH(Y$63,$C$7:$D$7,0))\n*$V66","v":77594161524.12468},72744526428.866882,null,{"$f":"[10]NRV!D10","v":3401},{"$f":"T66/AB66","v":2309377.094972067},null,"Wellington City"]
["Business",{"$f":"Tran!M9/(T67+T68)*T67","v":1192769.6660720154},{"$f":"$C$108*Y67/$Y$108","v":2382464.3036461752},{"$f":"C67-B67","v":1189694.6375741598},{"$f":"D67/B67","v":0.99742194273938722},{"$f":"$C$108*Z67/$Z$108","v":3149147.4871187755},null,{"$f":"B67/(V67/100000)","v":25.286193716316816},{"$f":"C67/(V67/100000)","v":50.507198177330025},{"$f":"I67-H67","v":25.221004461013209},{"$f":"J67/H67","v":0.99742194273938733},{"$f":"F67/(V67/100000)","v":66.760545363944459},null,{"$f":"B67/T67*AC67","v":625.46914843839295},{"$f":"C67/T67*AC67","v":1249.3258015973649},{"$f":"O67-N67","v":623.85665315897199},{"$f":"P67/N67","v":0.99742194273938711},{"$f":"F67/T67*AC67","v":1651.3620802930129},null,{"$f":"NRV!C11","v":3819755400},null,{"$f":"T67/$T$65*$U$65","v":4717078732.5825882},null,"Business",7075618098.8738823,9434157465.1651764,null,{"$f":"[10]NRV!D11","v":1907},{"$f":"T67/AB67","v":2003018.0388044049},null,"Wellington City"]
["Residential",{"$f":"Tran!M9/(T67+T68)*T68","v":12199001.999804026},{"$f":"$C$108*Y68/$Y$108","v":16244369.515953483},{"$f":"C68-B68","v":4045367.5161494575},{"$f":"D68/B68","v":0.33161462849292472},{"$f":"$C$108*Z68/$Z$108","v":16103887.274209196},null,{"$f":"B68/(V68/100000)","v":25.286193716316816},{"$f":"C68/(V68/100000)","v":33.671465451553345},{"$f":"I68-H68","v":8.3852717352365289},{"$f":"J68/H68","v":0.33161462849292472},{"$f":"F68/(V68/100000)","v":33.38027268197223},null,{"$f":"B68/T68*AC68","v":172.08596537973486},{"$f":"C68/T68*AC68","v":229.15218885798194},{"$f":"O68-N68","v":57.066223478247082},{"$f":"P68/N68","v":0.33161462849292472},{"$f":"F68/T68*AC68","v":227.17046755080753},null,{"$f":"NRV!C12","v":39066389001},null,{"$f":"T68/$T$65*$U$65","v":48243725950.466736},null,"Residential - excl Wairarapa",48243725950.466736,48243725950.466736,null,{"$f":"[10]NRV!D12","v":70889},{"$f":"T68/AB68","v":551092.39798840438},null,"Wellington City"]
["Rural",{"$f":"Tran!M11","v":46420.266798237128},{"$f":"$C$108*Y69/$Y$108","v":60167.266303597738},{"$f":"C69-B69","v":13746.999505360611},{"$f":"D69/B69","v":0.29614219076144283},{"$f":"$C$108*Z69/$Z$108","v":59646.936324545371},null,{"$f":"B69/(V69/100000)","v":6.4945547046370775},{"$f":"C69/(V69/100000)","v":8.4178663628883363},{"$f":"I69-H69","v":1.9233116582512588},{"$f":"J69/H69","v":0.29614219076144271},{"$f":"F69/(V69/100000)","v":8.3450681704930574},null,{"$f":"B69/T69*AC69","v":59.974504907283112},{"$f":"C69/T69*AC69","v":77.735486180358834},{"$f":"O69-N69","v":17.760981273075721},{"$f":"P69/N69","v":0.29614219076144277},{"$f":"F69/T69*AC69","v":77.06322522551082},null,{"$f":"NRV!C13","v":578789550},null,{"$f":"T69/$T$65*$U$65","v":714756729.43509591},null,"Rural",178689182.35877398,178689182.35877398,null,{"$f":"[10]NRV!D13","v":774},{"$f":"T69/AB69","v":747790.1162790698},null,"Wellington City"]
[]
["Lower Hutt City ",{"$f":"SUBTOTAL(9,B72:B74)","v":11536013.200611394},{"$f":"SUBTOTAL(9,C72:C74)","v":7797061.7671905821},{"$f":"C71-B71","v":-3738951.4334208118},{"$f":"D71/B71","v":-0.32411123049188711},{"$f":"SUBTOTAL(9,F72:F75)","v":8372369.4286419628},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C15","v":21170821500},{"$f":"NRV!L15","v":21472720375},{"$f":"SUM(V72:V75)","v":21472720375},null,null,{"$f":"SUM(Y72:Y75)","v":23156288752.590908},{"$f":"SUM(Z72:Z75)","v":25081788601.336525},null,{"$f":"[10]NRV!D15","v":39049}]
["Business",{"$f":"Tran!M14/(T72+T73)*T72","v":2092334.5901653508},{"$f":"$C$108*Y72/$Y$108","v":1945032.0490202794},{"$f":"C72-B72","v":-147302.54114507139},{"$f":"D72/B72","v":-7.0401044764752715E-2},{"$f":"$C$108*Z72/$Z$108","v":2570948.4000090021},null,{"$f":"B72/(V72/100000)","v":54.332244988967858},{"$f":"C72/(V72/100000)","v":50.507198177330018},{"$f":"I72-H72","v":-3.82504681163784},{"$f":"J72/H72","v":-7.0401044764752757E-2},{"$f":"F72/(V72/100000)","v":66.760545363944459},null,{"$f":"B72/T72*AC72","v":887.71089951860461},{"$f":"C72/T72*AC72","v":825.21512474343638},{"$f":"O72-N72","v":-62.495774775168229},{"$f":"P72/N72","v":-7.0401044764752771E-2},{"$f":"F72/T72*AC72","v":1090.7714891849819},null,{"$f":"NRV!C16","v":3796856000},null,{"$f":"T72/$T$71*$U$71","v":3850999697.4912381},null,"Business",{"$f":"INDEX($C$12:$D$17,MATCH($X72,$A$12:$A$17,0),MATCH(Y$63,$C$7:$D$7,0))\n*$V72","v":5776499546.2368574},7701999394.9824762,null,{"$f":"[10]NRV!D16","v":2357},{"$f":"T72/AB72","v":1610885.0233347476},null,"Lower Hutt City "]
["Residential",{"$f":"Tran!M14/(T72+T73)*T73","v":9399014.0502914134},{"$f":"$C$108*Y73/$Y$108","v":5824875.7609282052},{"$f":"C73-B73","v":-3574138.2893632082},{"$f":"D73/B73","v":-0.38026736317650184},{"$f":"$C$108*Z73/$Z$108","v":5774501.9003746435},null,{"$f":"B73/(V73/100000)","v":54.332244988967872},{"$f":"C73/(V73/100000)","v":33.671465451553352},{"$f":"I73-H73","v":-20.66077953741452},{"$f":"J73/H73","v":-0.38026736317650189},{"$f":"F73/(V73/100000)","v":33.380272681972237},null,{"$f":"B73/T73*AC73","v":259.62692807832201},{"$f":"C73/T73*AC73","v":160.89928072836324},{"$f":"O73-N73","v":-98.727647349958772},{"$f":"P73/N73","v":-0.38026736317650173},{"$f":"F73/T73*AC73","v":159.50781449573626},null,{"$f":"NRV!C17","v":17055925500},null,{"$f":"T73/$T$71*$U$71","v":17299145382.635815},null,"Residential - excl Wairarapa",17299145382.635815,17299145382.635815,null,{"$f":"[10]NRV!D17","v":36202},{"$f":"T73/AB73","v":471132.13358377991},null,"Lower Hutt City "]
["Rural",{"$f":"Tran!M16","v":44664.5601546291},{"$f":"$C$108*Y74/$Y$108","v":27153.957242097571},{"$f":"C74-B74","v":-17510.602912531529},{"$f":"D74/B74","v":-0.39204691262848368},{"$f":"$C$108*Z74/$Z$108","v":26919.128258316323},null,{"$f":"B74/(V74/100000)","v":13.846243300256871},{"$f":"C74/(V74/100000)","v":8.4178663628883381},{"$f":"I74-H74","v":-5.4283769373685331},{"$f":"J74/H74","v":-0.39204691262848368},{"$f":"F74/(V74/100000)","v":8.3450681704930574},null,{"$f":"B74/T74*AC74","v":91.152163580875722},{"$f":"C74/T74*AC74","v":55.416239269586882},{"$f":"O74-N74","v":-35.735924311288841},{"$f":"P74/N74","v":-0.39204691262848373},{"$f":"F74/T74*AC74","v":54.936996445543521},null,{"$f":"NRV!C18","v":318040000},null,{"$f":"T74/$T$71*$U$71","v":322575294.87294579},null,"Rural",80643823.718236446,80643823.718236446,null,{"$f":"[10]NRV!D18","v":490},{"$f":"T74/AB74","v":649061.22448979598},null,"Lower Hutt City "]
[]
["Upper Hutt City",{"$f":"SUBTOTAL(9,B77:B79)","v":4596383.5631226422},{"$f":"SUBTOTAL(9,C77:C79)","v":2732381.0014977702},{"$f":"C76-B76","v":-1864002.561624872},{"$f":"D76/B76","v":-0.40553677386282483},{"$f":"SUBTOTAL(9,F77:F80)","v":2906980.1290098955},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C20","v":8012247760},{"$f":"NRV!L20","v":8129557067},{"$f":"SUM(V77:V80)","v":8129557067.000001},null,null,{"$f":"SUM(Y77:Y80)","v":8114826500.2874088},{"$f":"SUM(Z77:Z80)","v":8708676998.2555466},null,{"$f":"[10]NRV!D20","v":16570}]
["Business",{"$f":"Tran!M19/(T77+T78)*T77","v":725473.2635199806},{"$f":"$C$108*Y77/$Y$108","v":599874.49577165674},{"$f":"C77-B77","v":-125598.76774832385},{"$f":"D77/B77","v":-0.17312666650032194},{"$f":"$C$108*Z77/$Z$108","v":792915.66218005714},null,{"$f":"B77/(V77/100000)","v":61.082146601054568},{"$f":"C77/(V77/100000)","v":50.507198177330018},{"$f":"I77-H77","v":-10.57494842372455},{"$f":"J77/H77","v":-0.17312666650032196},{"$f":"F77/(V77/100000)","v":66.760545363944473},null,{"$f":"B77/T77*AC77","v":1004.8106142936019},{"$f":"C77/T77*AC77","v":830.85110217680995},{"$f":"O77-N77","v":-173.95951211679198},{"$f":"P77/N77","v":-0.17312666650032188},{"$f":"F77/T77*AC77","v":1098.2211387535417},null,{"$f":"NRV!C21","v":1170562500},null,{"$f":"T77/$T$76*$U$76","v":1187700995.936275},null,"Business",{"$f":"INDEX($C$12:$D$17,MATCH($X77,$A$12:$A$17,0),MATCH(Y$63,$C$7:$D$7,0))\n*$V77","v":1781551493.9044125},2375401991.87255,null,{"$f":"[10]NRV!D21","v":722},{"$f":"T77/AB77","v":1621277.7008310249},null,"Upper Hutt City"]
["Residential",{"$f":"Tran!M19/(T77+T78)*T78","v":3744588.864675296},{"$f":"$C$108*Y78/$Y$108","v":2064200.4514132247},{"$f":"C78-B78","v":-1680388.4132620713},{"$f":"D78/B78","v":-0.44875111100021459},{"$f":"$C$108*Z78/$Z$108","v":2046349.1272027462},null,{"$f":"B78/(V78/100000)","v":61.082146601054568},{"$f":"C78/(V78/100000)","v":33.671465451553345},{"$f":"I78-H78","v":-27.410681149501222},{"$f":"J78/H78","v":-0.44875111100021464},{"$f":"F78/(V78/100000)","v":33.380272681972237},null,{"$f":"B78/T78*AC78","v":256.40844047352067},{"$f":"C78/T78*AC78","v":141.34486794119587},{"$f":"O78-N78","v":-115.0635725323248},{"$f":"P78/N78","v":-0.44875111100021464},{"$f":"F78/T78*AC78","v":140.12250939487444},null,{"$f":"NRV!C22","v":6041952920},null,{"$f":"T78/$T$76*$U$76","v":6130414651.4894199},null,"Residential - excl Wairarapa",6130414651.4894199,6130414651.4894199,null,{"$f":"[10]NRV!D22","v":14604},{"$f":"T78/AB78","v":413719.04409750755},null,"Upper Hutt City"]
["Rural",{"$f":"Tran!M21","v":126321.43492736586},{"$f":"$C$108*Y79/$Y$108","v":68306.054312889057},{"$f":"C79-B79","v":-58015.380614476802},{"$f":"D79/B79","v":-0.45926790372382431},{"$f":"$C$108*Z79/$Z$108","v":67715.339627092369},null,{"$f":"B79/(V79/100000)","v":15.567535977352012},{"$f":"C79/(V79/100000)","v":8.4178663628883363},{"$f":"I79-H79","v":-7.1496696144636758},{"$f":"J79/H79","v":-0.45926790372382437},{"$f":"F79/(V79/100000)","v":8.3450681704930574},null,{"$f":"B79/T79*AC79","v":101.54456183871852},{"$f":"C79/T79*AC79","v":54.908403788496017},{"$f":"O79-N79","v":-46.636158050222505},{"$f":"P79/N79","v":-0.45926790372382437},{"$f":"F79/T79*AC79","v":54.433552754897406},null,{"$f":"NRV!C23","v":799732340},null,{"$f":"T79/$T$76*$U$76","v":811441419.57430518},null,"Rural",202860354.89357629,202860354.89357629,null,{"$f":"[10]NRV!D23","v":1244},{"$f":"T79/AB79","v":642871.655948553},null,"Upper Hutt City"]
[]
["Porirua City",{"$f":"SUBTOTAL(9,B82:B84)","v":6066071.2483420111},{"$f":"SUBTOTAL(9,C82:C84)","v":3424222.6659463495},{"$f":"C81-B81","v":-2641848.5823956616},{"$f":"D81/B81","v":-0.43551229028471039},{"$f":"SUBTOTAL(9,F82:F85)","v":3577830.4556204826},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C25","v":10044595300},{"$f":"NRV!L25","v":10072475598},{"$f":"SUM(V82:V85)","v":10072475598},null,null,{"$f":"SUM(Y82:Y85)","v":10169508870.569164},{"$f":"SUM(Z82:Z85)","v":10718397928.345175},null,{"$f":"[10]NRV!D25","v":18514}]
["Business",{"$f":"Tran!M24/(T82+T83)*T82","v":691972.22128697077},{"$f":"$C$108*Y82/$Y$108","v":554456.96836921992},{"$f":"C82-B82","v":-137515.25291775085},{"$f":"D82/B82","v":-0.19872944128015987},{"$f":"$C$108*Z82/$Z$108","v":732882.65682856389},null,{"$f":"B82/(V82/100000)","v":63.033887402556601},{"$f":"C82/(V82/100000)","v":50.507198177330018},{"$f":"I82-H82","v":-12.526689225226583},{"$f":"J82/H82","v":-0.1987294412801599},{"$f":"F82/(V82/100000)","v":66.760545363944459},null,{"$f":"B82/T82*AC82","v":869.31183578765172},{"$f":"C82/T82*AC82","v":696.55398036334157},{"$f":"O82-N82","v":-172.75785542431015},{"$f":"P82/N82","v":-0.1987294412801599},{"$f":"F82/T82*AC82","v":920.70685531226616},null,{"$f":"NRV!C26","v":1094739500},null,{"$f":"T82/$T$81*$U$81","v":1097778115.5520244},null,"Business",{"$f":"INDEX($C$12:$D$17,MATCH($X82,$A$12:$A$17,0),MATCH(Y$63,$C$7:$D$7,0))\n*$V82","v":1646667173.3280365},2195556231.1040487,null,{"$f":"[10]NRV!D26","v":796},{"$f":"T82/AB82","v":1375300.8793969848},null,"Porirua City"]
["Residential",{"$f":"Tran!M24/(T82+T83)*T83","v":5277337.6833140422},{"$f":"$C$108*Y83/$Y$108","v":2819050.2093748734},{"$f":"C83-B83","v":-2458287.4739391687},{"$f":"D83/B83","v":-0.46581962752010647},{"$f":"$C$108*Z83/$Z$108","v":2794670.9010481481},null,{"$f":"B83/(V83/100000)","v":63.033887402556594},{"$f":"C83/(V83/100000)","v":33.671465451553352},{"$f":"I83-H83","v":-29.362421951003242},{"$f":"J83/H83","v":-0.46581962752010642},{"$f":"F83/(V83/100000)","v":33.38027268197223},null,{"$f":"B83/T83*AC83","v":308.50799037262027},{"$f":"C83/T83*AC83","v":164.79891321026972},{"$f":"O83-N83","v":-143.70907716235055},{"$f":"P83/N83","v":-0.46581962752010642},{"$f":"F83/T83*AC83","v":163.37372273168177},null,{"$f":"NRV!C27","v":8349049050},null,{"$f":"T83/$T$81*$U$81","v":8372223102.1721783},null,"Residential - excl Wairarapa",8372223102.1721783,8372223102.1721783,null,{"$f":"[10]NRV!D27","v":17106},{"$f":"T83/AB83","v":488077.22728867066},null,"Porirua City"]
["Rural",{"$f":"Tran!M26","v":96761.343740997501},{"$f":"$C$108*Y84/$Y$108","v":50715.488202256318},{"$f":"C84-B84","v":-46045.855538741183},{"$f":"D84/B84","v":-0.47587036060591298},{"$f":"$C$108*Z84/$Z$108","v":50276.897743770875},null,{"$f":"B84/(V84/100000)","v":16.060657001996105},{"$f":"C84/(V84/100000)","v":8.4178663628883381},{"$f":"I84-H84","v":-7.6427906391077673},{"$f":"J84/H84","v":-0.47587036060591292},{"$f":"F84/(V84/100000)","v":8.3450681704930574},null,{"$f":"B84/T84*AC84","v":158.10677081862335},{"$f":"C84/T84*AC84","v":82.868444774928619},{"$f":"O84-N84","v":-75.238326043694727},{"$f":"P84/N84","v":-0.47587036060591298},{"$f":"F84/T84*AC84","v":82.151793698972014},null,{"$f":"NRV!C28","v":600806750},null,{"$f":"T84/$T$81*$U$81","v":602474380.27579737},null,"Rural",150618595.06894934,150618595.06894934,null,{"$f":"[10]NRV!D28","v":612},{"$f":"T84/AB84","v":981710.37581699342},null,"Porirua City"]
[]
["Kapiti Coast District",{"$f":"SUBTOTAL(9,B87:B89)","v":3090620.0876498539},{"$f":"SUBTOTAL(9,C87:C89)","v":4110579.2907846565},{"$f":"C86-B86","v":1019959.2031348026},{"$f":"D86/B86","v":0.3300176580132152},{"$f":"SUBTOTAL(9,F87:F90)","v":4324853.2296094075},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C30","v":10974506450},{"$f":"NRV!L30","v":12948799292},{"$f":"SUM(V87:V90)","v":12948799292},null,null,{"$f":"SUM(Y87:Y90)","v":12207901365.917606},{"$f":"SUM(Z87:Z90)","v":12956314859.42037},null,{"$f":"[10]NRV!D30","v":24761}]
["Urban - Commerical",{"$f":"Tran!M29/(T87+T88)*T87","v":403085.53288284957},{"$f":"$C$108*Y87/$Y$108","v":756005.37269864045},{"$f":"C87-B87","v":352919.83981579088},{"$f":"D87/B87","v":0.8755457862546544},{"$f":"$C$108*Z87/$Z$108","v":999289.85967958928},null,{"$f":"B87/(V87/100000)","v":26.929333609172872},{"$f":"C87/(V87/100000)","v":50.507198177330025},{"$f":"I87-H87","v":23.577864568157153},{"$f":"J87/H87","v":0.8755457862546544},{"$f":"F87/(V87/100000)","v":66.760545363944459},null,{"$f":"B87/T87*AC87","v":290.19836780622717},{"$f":"C87/T87*AC87","v":544.28032591694773},{"$f":"O87-N87","v":254.08195811072056},{"$f":"P87/N87","v":0.8755457862546544},{"$f":"F87/T87*AC87","v":719.4311444777461},null,{"$f":"NRV!C31","v":1268607000},null,{"$f":"T87/$T$86*$U$86","v":1496826987.0055289},null,"Business",{"$f":"INDEX($C$12:$D$17,MATCH($X87,$A$12:$A$17,0),MATCH(Y$63,$C$7:$D$7,0))\n*$V87","v":2245240480.5082932},2993653974.0110579,null,{"$f":"[10]NRV!D31","v":1389},{"$f":"T87/AB87","v":913323.97408207343},null,"Kapiti Coast District"]
["Urban - Residential",{"$f":"Tran!M29/(T87+T88)*T88","v":2549190.972629251},{"$f":"$C$108*Y88/$Y$108","v":3187416.2580487975},{"$f":"C88-B88","v":638225.28541954653},{"$f":"D88/B88","v":0.25036385750310308},{"$f":"$C$108*Z88/$Z$108","v":3159851.298949392},null,{"$f":"B88/(V88/100000)","v":26.929333609172868},{"$f":"C88/(V88/100000)","v":33.671465451553345},{"$f":"I88-H88","v":6.742131842380477},{"$f":"J88/H88","v":0.25036385750310297},{"$f":"F88/(V88/100000)","v":33.38027268197223},null,{"$f":"B88/T88*AC88","v":123.84934035996943},{"$f":"C88/T88*AC88","v":154.85673896170616},{"$f":"O88-N88","v":31.007398601736725},{"$f":"P88/N88","v":0.2503638575031033},{"$f":"F88/T88*AC88","v":153.51752897776768},null,{"$f":"NRV!C32","v":8022916350},null,{"$f":"T88/$T$86*$U$86","v":9466223745.5475941},null,"Residential - excl Wairarapa",9466223745.5475941,9466223745.5475941,null,{"$f":"[10]NRV!D32","v":20583},{"$f":"T88/AB88","v":389783.62483602972},null,"Kapiti Coast District"]
["Rural",{"$f":"Tran!M31","v":138343.58213775302},{"$f":"$C$108*Y89/$Y$108","v":167157.66003721842},{"$f":"C89-B89","v":28814.077899465396},{"$f":"D89/B89","v":0.20827910810328967},{"$f":"$C$108*Z89/$Z$108","v":165712.07098042581},null,{"$f":"B89/(V89/100000)","v":6.9668227369273827},{"$f":"C89/(V89/100000)","v":8.4178663628883381},{"$f":"I89-H89","v":1.4510436259609554},{"$f":"J89/H89","v":0.20827910810328976},{"$f":"F89/(V89/100000)","v":8.3450681704930592},null,{"$f":"B89/T89*AC89","v":49.603292268825037},{"$f":"C89/T89*AC89","v":59.934621741562715},{"$f":"O89-N89","v":10.331329472737679},{"$f":"P89/N89","v":0.20827910810328959},{"$f":"F89/T89*AC89","v":59.416303686061596},null,{"$f":"NRV!C33","v":1682983100},null,{"$f":"T89/$T$86*$U$86","v":1985748559.4468775},null,"Rural",496437139.86171937,496437139.86171937,null,{"$f":"[10]NRV!D33","v":2789},{"$f":"T89/AB89","v":603436.0344209394},null,"Kapiti Coast District"]
[]
["Masterton District",{"$f":"SUBTOTAL(9,B92:B94)","v":306748.56607832108},{"$f":"SUBTOTAL(9,C92:C94)","v":909359.83328313916},{"$f":"C91-B91","v":602611.26720481808},{"$f":"D91/B91","v":1.9645120918053627},{"$f":"SUBTOTAL(9,F92:F95)","v":968971.03676350066},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C35","v":4724008400},{"$f":"NRV!L35","v":5010740516},{"$f":"SUM(V92:V95)","v":5010740516},null,null,{"$f":"SUM(Y92:Y95)","v":2700683861.2104073},{"$f":"SUM(Z92:Z95)","v":2902825408.2741966},null,{"$f":"[10]NRV!D35","v":12296}]
["Urban Ward",{"$f":"Tran!M34/(T92+T93)*T92","v":38506.176024532608},{"$f":"$C$108*Y92/$Y$108","v":204192.06354845842},{"$f":"C92-B92","v":165685.8875239258},{"$f":"D92/B92","v":4.3028393008530879},{"$f":"$C$108*Z92/$Z$108","v":269901.59845380124},null,{"$f":"B92/(V92/100000)","v":9.5245575647002436},{"$f":"C92/(V92/100000)","v":50.507198177330025},{"$f":"I92-H92","v":40.98264061262978},{"$f":"J92/H92","v":4.302839300853087},{"$f":"F92/(V92/100000)","v":66.760545363944473},null,{"$f":"B92/T92*AC92","v":70.524131913063385},{"$f":"C92/T92*AC92","v":373.97813836713999},{"$f":"O92-N92","v":303.45400645407659},{"$f":"P92/N92","v":4.3028393008530879},{"$f":"F92/T92*AC92","v":494.32527189340885},null,{"$f":"NRV!C36","v":381148600},null,{"$f":"T92/$T$91*$U$91","v":404283094.12757981},null,"Business",{"$f":"INDEX($C$12:$D$17,MATCH($X92,$A$12:$A$17,0),MATCH(Y$63,$C$7:$D$7,0))\n*$V92","v":606424641.19136977},808566188.25515962,null,{"$f":"[10]NRV!D36","v":546},{"$f":"T92/AB92","v":698074.358974359},null,"Wairarapa districts"]
["Urban - Residential",{"$f":"Tran!M34/(T92+T93)*T93","v":199517.22834409823},{"$f":"$C$108*Y93/$Y$108","v":493736.97317483631},{"$f":"C93-B93","v":294219.74483073805},{"$f":"D93/B93","v":1.4746583403981071},{"$f":"$C$108*Z93/$Z$108","v":489467.10743732518},null,{"$f":"B93/(V93/100000)","v":9.5245575647002436},{"$f":"C93/(V93/100000)","v":23.570025816087341},{"$f":"I93-H93","v":14.045468251387097},{"$f":"J93/H93","v":1.4746583403981071},{"$f":"F93/(V93/100000)","v":23.366190877380561},null,{"$f":"B93/T93*AC93","v":25.44213572355244},{"$f":"C93/T93*AC93","v":62.960593365829673},{"$f":"O93-N93","v":37.518457642277234},{"$f":"P93/N93","v":1.4746583403981071},{"$f":"F93/T93*AC93","v":62.416106533706348},null,{"$f":"NRV!C37","v":1974896500},null,{"$f":"T93/$T$91*$U$91","v":2094766365.6687388},null,"Residential - Wairarapa",1466336455.968117,1466336455.968117,null,{"$f":"[10]NRV!D37","v":7842},{"$f":"T93/AB93","v":251835.81994389187},null,"Wairarapa districts"]
["Rural Ward",{"$f":"Tran!M36","v":68725.161709690234},{"$f":"$C$108*Y94/$Y$108","v":211430.79655984446},{"$f":"C94-B94","v":142705.63485015422},{"$f":"D94/B94","v":2.0764685204084832},{"$f":"$C$108*Z94/$Z$108","v":209602.3308723743},null,{"$f":"B94/(V94/100000)","v":2.7362107907317839},{"$f":"C94/(V94/100000)","v":8.4178663628883363},{"$f":"I94-H94","v":5.6816555721565525},{"$f":"J94/H94","v":2.0764685204084832},{"$f":"F94/(V94/100000)","v":8.3450681704930592},null,{"$f":"B94/T94*AC94","v":17.58576297586751},{"$f":"C94/T94*AC94","v":54.102046202621402},{"$f":"O94-N94","v":36.516283226753892},{"$f":"P94/N94","v":2.0764685204084832},{"$f":"F94/T94*AC94","v":53.634168595796908},null,{"$f":"NRV!C38","v":2367963300},null,{"$f":"T94/$T$91*$U$91","v":2511691056.203681},null,"Rural",627922764.05092025,627922764.05092025,null,{"$f":"[10]NRV!D38","v":3908},{"$f":"T94/AB94","v":605927.1494370522},null,"Wairarapa districts"]
[]
["Carterton District",{"$f":"SUBTOTAL(9,B97:B99)","v":198788.91364038916},{"$f":"SUBTOTAL(9,C97:C99)","v":333789.12713713688},{"$f":"C96-B96","v":135000.21349674772},{"$f":"D96/B96","v":0.67911339231404144},{"$f":"SUBTOTAL(9,F97:F100)","v":347334.54874608153},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C40","v":2188251200},{"$f":"NRV!L40","v":2315440593},{"$f":"SUM(V97:V100)","v":2315440593},null,null,{"$f":"SUM(Y97:Y100)","v":991311553.15290356},{"$f":"SUM(Z97:Z100)","v":1040538380.4239182},null,{"$f":"[10]NRV!D40","v":4561}]
["Urban Ward",{"$f":"Tran!M39/(T97+T98)*T97","v":16823.535176000685},{"$f":"$C$108*Y97/$Y$108","v":49726.182412366725},{"$f":"C97-B97","v":32902.647236366043},{"$f":"D97/B97","v":1.9557510887071303},{"$f":"$C$108*Z97/$Z$108","v":65728.196702992776},null,{"$f":"B97/(V97/100000)","v":17.087771149032136},{"$f":"C97/(V97/100000)","v":50.507198177330025},{"$f":"I97-H97","v":33.419427028297889},{"$f":"J97/H97","v":1.9557510887071301},{"$f":"F97/(V97/100000)","v":66.760545363944459},null,{"$f":"B97/T97*AC97","v":74.771267448891933},{"$f":"C97/T97*AC97","v":221.00525516607433},{"$f":"O97-N97","v":146.2339877171824},{"$f":"P97/N97","v":1.9557510887071301},{"$f":"F97/T97*AC97","v":292.1253186799679},null,{"$f":"NRV!C41","v":93045500},null,{"$f":"T97/$T$96*$U$96","v":98453654.5420295},null,"Business",{"$f":"INDEX($C$12:$D$17,MATCH($X97,$A$12:$A$17,0),MATCH(Y$63,$C$7:$D$7,0))\n*$V97","v":147680481.81304425},196907309.084059,null,{"$f":"[10]NRV!D41","v":225},{"$f":"T97/AB97","v":413535.55555555556},null,"Wairarapa districts"]
["Urban - Residential",{"$f":"Tran!M39/(T97+T98)*T98","v":109887.40711283383},{"$f":"$C$108*Y98/$Y$108","v":151573.25083084902},{"$f":"C98-B98","v":41685.843718015196},{"$f":"D98/B98","v":0.37935050806332726},{"$f":"$C$108*Z98/$Z$108","v":150262.43664109087},null,{"$f":"B98/(V98/100000)","v":17.087771149032136},{"$f":"C98/(V98/100000)","v":23.570025816087341},{"$f":"I98-H98","v":6.482254667055205},{"$f":"J98/H98","v":0.37935050806332721},{"$f":"F98/(V98/100000)","v":23.366190877380564},null,{"$f":"B98/T98*AC98","v":47.797915229592789},{"$f":"C98/T98*AC98","v":65.930078656306662},{"$f":"O98-N98","v":18.132163426713873},{"$f":"P98/N98","v":0.37935050806332726},{"$f":"F98/T98*AC98","v":65.359911544624126},null,{"$f":"NRV!C42","v":607751500},null,{"$f":"T98/$T$96*$U$96","v":643076303.83414829},null,"Residential - Wairarapa",450153412.68390375,450153412.68390375,null,{"$f":"[10]NRV!D42","v":2299},{"$f":"T98/AB98","v":264354.71944323619},null,"Wairarapa districts"]
["Rural Ward",{"$f":"Tran!M41","v":72077.971351554661},{"$f":"$C$108*Y99/$Y$108","v":132489.6938939211},{"$f":"C99-B99","v":60411.722542366435},{"$f":"D99/B99","v":0.83814404608743753},{"$f":"$C$108*Z99/$Z$108","v":131343.91540199789},null,{"$f":"B99/(V99/100000)","v":4.5795466251984438},{"$f":"C99/(V99/100000)","v":8.4178663628883381},{"$f":"I99-H99","v":3.8383197376898943},{"$f":"J99/H99","v":0.83814404608743776},{"$f":"F99/(V99/100000)","v":8.3450681704930592},null,{"$f":"B99/T99*AC99","v":35.384374743031252},{"$f":"C99/T99*AC99","v":65.041577758429611},{"$f":"O99-N99","v":29.657203015398359},{"$f":"P99/N99","v":0.83814404608743787},{"$f":"F99/T99*AC99","v":64.479094453607217},null,{"$f":"NRV!C43","v":1487454200},null,{"$f":"T99/$T$96*$U$96","v":1573910634.6238222},null,"Rural",393477658.65595555,393477658.65595555,null,{"$f":"[10]NRV!D43","v":2037},{"$f":"T99/AB99","v":730218.06578301429},null,"Wairarapa districts"]
[]
["South Wairarapa District",{"$f":"SUBTOTAL(9,B102:B104)","v":404412.54849203897},{"$f":"SUBTOTAL(9,C102:C104)","v":534910.0754049205},{"$f":"C101-B101","v":130497.52691288153},{"$f":"D101/B101","v":0.32268416843017528},{"$f":"SUBTOTAL(9,F102:F105)","v":563054.32795697358},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"NRV!C45","v":3612556200},{"$f":"NRV!L45","v":3724959199},{"$f":"SUM(V102:V105)","v":3724959199},null,null,{"$f":"SUM(Y102:Y105)","v":1588615369.8138013},{"$f":"SUM(Z102:Z105)","v":1686787682.4177766},null,{"$f":"[10]NRV!D45","v":6598}]
["Urban Ward",{"$f":"Tran!M44/(T102+T103)*T102","v":44332.499030580657},{"$f":"$C$108*Y102/$Y$108","v":99168.168964315555},{"$f":"C102-B102","v":54835.669933734898},{"$f":"D102/B102","v":1.2369180879225674},{"$f":"$C$108*Z102/$Z$108","v":131080.74258162067},null,{"$f":"B102/(V102/100000)","v":22.578921619895443},{"$f":"C102/(V102/100000)","v":50.507198177330025},{"$f":"I102-H102","v":27.928276557434582},{"$f":"J102/H102","v":1.2369180879225672},{"$f":"F102/(V102/100000)","v":66.760545363944459},null,{"$f":"B102/T102*AC102","v":142.09134304673287},{"$f":"C102/T102*AC102","v":317.84669539844731},{"$f":"O102-N102","v":175.75535235171444},{"$f":"P102/N102","v":1.2369180879225674},{"$f":"F102/T102*AC102","v":420.13058519750217},null,{"$f":"NRV!C46","v":190419802},null,{"$f":"T102/$T$101*$U$101","v":196344625.20795071},null,"Business",{"$f":"INDEX($C$12:$D$17,MATCH($X102,$A$12:$A$17,0),MATCH(Y$63,$C$7:$D$7,0))\n*$V102","v":294516937.81192607},392689250.41590142,null,{"$f":"[10]NRV!D46","v":312},{"$f":"T102/AB102","v":610319.87820512825},null,"Wairarapa districts"]
["Urban - Residential",{"$f":"Tran!M44/(T102+T103)*T103","v":206694.86872182382},{"$f":"$C$108*Y103/$Y$108","v":215767.76224482644},{"$f":"C103-B103","v":9072.8935230026254},{"$f":"D103/B103","v":4.3895107697197837E-2},{"$f":"$C$108*Z103/$Z$108","v":213901.79022870521},null,{"$f":"B103/(V103/100000)","v":22.578921619895439},{"$f":"C103/(V103/100000)","v":23.570025816087341},{"$f":"I103-H103","v":0.99110419619190182},{"$f":"J103/H103","v":4.3895107697197962E-2},23.366190877380557,null,{"$f":"B103/T103*AC103","v":65.67997099517757},{"$f":"C103/T103*AC103","v":68.563000395559712},{"$f":"O103-N103","v":2.8830294003821422},{"$f":"P103/N103","v":4.3895107697197726E-2},{"$f":"F103/T103*AC103","v":67.970063625263819},null,{"$f":"NRV!C47","v":887809098},null,{"$f":"T103/$T$101*$U$101","v":915432863.45302868},null,"Residential - Wairarapa",640803004.41711998,640803004.41711998,null,{"$f":"[10]NRV!D47","v":3147},{"$f":"T103/AB103","v":282112.83698760724},null,"Wairarapa districts"]
["Rural Ward",{"$f":"Tran!M46","v":153385.1807396345},{"$f":"$C$108*Y104/$Y$108","v":219974.14419577856},{"$f":"C104-B104","v":66588.963456144062},{"$f":"D104/B104","v":0.43412905428703891},{"$f":"$C$108*Z104/$Z$108","v":218071.79514664772},null,{"$f":"B104/(V104/100000)","v":5.8696714481342021},{"$f":"C104/(V104/100000)","v":8.4178663628883363},{"$f":"I104-H104","v":2.5481949147541343},{"$f":"J104/H104","v":0.43412905428703874},8.3450681704930574,null,{"$f":"B104/T104*AC104","v":48.864345568535995},{"$f":"C104/T104*AC104","v":70.077777698559586},{"$f":"O104-N104","v":21.213432130023591},{"$f":"P104/N104","v":0.43412905428703891},69.471741047036545,null,{"$f":"NRV!C48","v":2534327300},null,{"$f":"T104/$T$101*$U$101","v":2613181710.3390207},null,"Rural",653295427.58475518,653295427.58475518,null,{"$f":"[10]NRV!D48","v":3139},{"$f":"T104/AB104","v":807367.72857597959},null,"Wairarapa districts"]
[]
["Tararua District",{"$f":"Tran!M48","v":0},{"$f":"$C$108*Y106/$Y$108","v":0},{"$f":"C106-B106","v":0},{"$f":"D106/B106","v":{"$error":"#DIV/0!"}},{"$f":"$C$108*Z106/$Z$108","v":0},null,{"$f":"B106/(V106/100000)","v":0},{"$f":"C106/(V106/100000)","v":0},{"$f":"I106-H106","v":0},"n/a",0,null,{"$f":"B106/T106*AC106","v":0},{"$f":"C106/T106*AC106","v":0},{"$f":"O106-N106","v":0},"n/a",0,null,{"$f":"NRV!C50","v":6806000},{"$f":"NRV!L50","v":7041800},{"$f":"U106","v":7041800},null,"Tararua",{"$f":"INDEX($C$12:$D$17,MATCH($X106,$A$12:$A$17,0),MATCH(Y$63,$C$7:$D$7,0))\n*$V106","v":0},{"$f":"INDEX($C$12:$D$17,MATCH($X106,$A$12:$A$17,0),MATCH(Z$63,$C$7:$D$7,0))\n*$V106","v":0},null,{"$f":"[10]NRV!D50","v":12},{"$f":"T106/AB106","v":567166.66666666663},null,"Tararua District"]
[]
["Totals",{"$f":"SUBTOTAL(9,B65:B106)","v":64656396.137165956},{"$f":"IF(C9=\"Draft 2018/19 LTP\",'[10]Essbase final'!I380,B108)","v":64656396.137165956},{"$f":"SUM(D106,D101,D96,D91,D86,D81,D76,D71,D65)","v":0},{"$f":"D108/B108","v":0},{"$f":"IF(C9=\"Draft 2018/19 LTP\",'[10]Essbase final'!I380,B108)","v":64656396.137165956},null,{"$f":"B108/(V108/100000)","v":50.887882579231814},{"$f":"C108/(V108/100000)","v":50.887882579231814},{"$f":"I108-H108","v":0},{"$f":"J108/H108","v":0},50.887882579231814,null,{"$f":"B108/T108*AC108","v":324.36536099154154},{"$f":"C108/T108*AC108","v":324.36536099154154},{"$f":"O108-N108","v":0},{"$f":"P108/N108","v":0},324.36536099154154,null,112052918261,{"$f":"SUM(U65,U71,U76,U81,U86,U91,U96,U101,U106)","v":127056566043},{"$f":"SUM(V65,V71,V76,V81,V86,V91,V96,V101,V106)","v":127056566043},null,null,{"$f":"SUM(Y65,Y71,Y76,Y81,Y86,Y91,Y96,Y101,Y106)","v":192021331029.36627},{"$f":"SUM(Z65,Z71,Z76,Z81,Z86,Z91,Z96,Z101,Z106)","v":193696428885.33112},null,{"$f":"SUM(AB65,AB71,AB76,AB81,AB86,AB91,AB96,AB101,AB106)","v":199332},{"$f":"T108/AB108","v":562142.14607288339}]
[]
["Total check",{"$f":"ROUND(B108-SUM(B65,B71,B76,B81,B86,B91,B96,B101,B106),4)","v":0},{"$f":"ROUND(C108-SUM(C65,C71,C76,C81,C86,C91,C96,C101,C106),4)","v":0},{"$f":"ROUND(D108-SUM(D65,D71,D76,D81,D86,D91,D96,D101,D106),4)","v":0},null,{"$f":"ROUND(F108-SUM(F65,F71,F76,F81,F86,F91,F96,F101,F106),4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(T108-SUM(T65,T71,T76,T81,T86,T91,T96,T101,T106),4)","v":0},{"$f":"ROUND(U108-SUM(U65,U71,U76,U81,U86,U91,U96,U101,U106),4)","v":0},{"$f":"V108-U108","v":0},null,{"$f":"COUNTBLANK(X66:X106)-15","v":0},null,null,null,0]
["Rates reconciliation check",null,null,{"$f":"ROUND(D108-(IF(C9=\"Draft 2018/19 LTP\",'[10]Essbase final'!I380,B108)-'PT model'!B108),4)","v":0}]
[]
[]
["GRAPH DATA"]
[]
["TA/Rating category","2017/18 annual plan","Scenario model opt1","Variance",null,"Scenario model opt2",null,"Rates per $100,000 ECV",null,null,null,null,null,"Rates for average CV",null,null,null,null,null,"Capital values",null,null,null,"Multiplier option",null,null,null,"Assessment"]
[null,null,null,"$","%",null,null,"2017/18 budget","Scenario model opt1","Variance $","Variance %","Scenario model opt2",null,"2017/18 budget","Scenario model opt1","Variance $","Variance %","Scenario model opt2",null,"2017/18 Rateable Capital Value $ m","Net equalised capital value","ECV cllocated to categories",null,"Category","ECV multiplied",null,null,"Number","Average CV",null,"Share of PT rates opt 1","Share of PT rates opt 2","Share of ECV",null,"Graph description"]
[]
["Wairarapa average (excl Tararua)"]
["Urban Ward",{"$f":"B92+B97+B102","v":99662.210231113946},353086.41492514068,{"$f":"C120-B120","v":253424.20469402673},{"$f":"D120/B120","v":2.5428314714909783},{"$f":"F92+F97+F102","v":466710.53773841471},null,{"$f":"B120/(V120/100000)","v":14.256167301142998},{"$f":"C120/(V120/100000)","v":50.507198177330018},{"$f":"I120-H120","v":36.251030876187016},{"$f":"J120/H120","v":2.5428314714909783},{"$f":"F120/(V120/100000)","v":66.760545363944473},null,{"$f":"B120/T120*AC120","v":92.024201506107062},{"$f":"C120/T120*AC120","v":326.0262372346636},{"$f":"O120-N120","v":234.00203572855654},{"$f":"P120/N120","v":2.5428314714909783},{"$f":"F120/T120*AC120","v":430.9423247815464},null,{"$f":"T92+T97+T102","v":664613902},null,{"$f":"V92+V97+V102","v":699081373.87756002},null,null,{"$f":"Y92+Y97+Y102","v":1048622060.8163402},null,null,{"$f":"AB92+AB97+AB102","v":1083},{"$f":"T120/AB120","v":613678.57987072947}]
["Urban - Residential",516099.50417875592,861077.98625051172,{"$f":"C121-B121","v":344978.4820717558},{"$f":"D121/B121","v":0.66843405056298844},{"$f":"F93+F98+F103","v":853631.33430712135},null,{"$f":"B121/(V121/100000)","v":14.127034753416824},{"$f":"C121/(V121/100000)","v":23.570025816087341},{"$f":"I121-H121","v":9.4429910626705169},{"$f":"J121/H121","v":0.66843405056298844},{"$f":"F121/(V121/100000)","v":23.366190877380564},null,{"$f":"B121/T121*AC121","v":38.839517171790789},{"$f":"C121/T121*AC121","v":64.80117295684164},{"$f":"O121-N121","v":25.961655785050851},{"$f":"P121/N121","v":0.66843405056298821},{"$f":"F121/T121*AC121","v":64.24076868656843},null,{"$f":"T93+T98+T103","v":3470457098},null,{"$f":"V93+V98+V103","v":3653275532.9559159},null,null,{"$f":"Y93+Y98+Y103","v":2557292873.0691404},null,null,{"$f":"AB93+AB98+AB103","v":13288},{"$f":"T121/AB121","v":261172.2680614088}]
["Rural Ward",294188.3138008794,563894.63464954414,{"$f":"C122-B122","v":269706.32084866473},{"$f":"D122/B122","v":0.91678121868299212},{"$f":"F94+F99+F104","v":559018.04142101994},null,{"$f":"B122/(V122/100000)","v":4.3916678026886125},{"$f":"C122/(V122/100000)","v":8.4178663628883381},{"$f":"I122-H122","v":4.0261985601997257},{"$f":"J122/H122","v":0.91678121868299245},{"$f":"F122/(V122/100000)","v":8.3450681704930592},null,{"$f":"B122/T122*AC122","v":32.385327366895574},{"$f":"C122/T122*AC122","v":62.075587257765754},{"$f":"O122-N122","v":29.69025989087018},{"$f":"P122/N122","v":0.91678121868299212},{"$f":"F122/T122*AC122","v":61.538754009359309},null,{"$f":"T94+T99+T104","v":6389744800},null,{"$f":"V94+V99+V104","v":6698783401.1665239},null,null,{"$f":"Y94+Y99+Y104","v":1674695850.291631},null,null,{"$f":"AB94+AB99+AB104","v":9084},{"$f":"T122/AB122","v":703406.51695288415}]
["Total check",{"$f":"SUM(B120:B122)","v":909950.02821074927},{"$f":"SUM(C120:C122)","v":1778059.0358251967},{"$f":"SUM(D120:D122)","v":868109.00761444727},{"$f":"D123/B123","v":0.95401833144774473},{"$f":"SUM(F120:F122)","v":1879359.913466556},null,{"$f":"B123/(V123/100000)","v":8.2339921750159117},{"$f":"C123/(V123/100000)","v":16.089371650978379},{"$f":"I123-H123","v":7.8553794759624669},{"$f":"J123/H123","v":0.95401833144774473},{"$f":"F123/(V123/100000)","v":17.006027080355445},null,{"$f":"B123/T123*AC123","v":38.795567180164113},{"$f":"C123/T123*AC123","v":75.807249448953172},{"$f":"O123-N123","v":37.011682268789059},{"$f":"P123/N123","v":0.95401833144774484},{"$f":"F123/T123*AC123","v":80.126195415329619},null,{"$f":"SUM(T120:T122)","v":10524815800},null,{"$f":"SUM(V120:V122)","v":11051140308},null,null,{"$f":"SUM(Y120:Y122)","v":5280610784.1771116},null,null,{"$f":"SUM(AB120:AB122)","v":23455},{"$f":"T123/AB123","v":448723.76039224048}]
[null,{"$f":"SUM(B120:B122)-SUM(B91,B96,B101)","v":0},{"$f":"SUM(C120:C122)-SUM(C91,C96,C101)","v":0},{"$f":"SUM(D120:D122)-SUM(D91,D96,D101)","v":0},null,{"$f":"SUM(F120:F122)-SUM(F91,F96,F101)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T120:T122)-SUM(T91,T96,T101)","v":0},null,{"$f":"SUM(V120:V122)-SUM(V91,V96,V101)","v":0},null,null,{"$f":"SUM(Y120:Y122)-SUM(Y91,Y96,Y101)","v":0},null,null,{"$f":"SUM(AB120:AB122)-SUM(AB91,AB96,AB101)","v":0}]
[]
["Rates by category",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of rates","Share of rates","Share of ECV"]
["Residential - excl Wairarapa",{"$f":"SUMIF($X$65:$X$106,$A127,B$65:B$106)","v":33169133.570714027},{"$f":"SUMIF($X$65:$X$106,$A127,C$65:C$106)","v":30139912.195718586},{"$f":"C127-B127","v":-3029221.3749954402},{"$f":"D127/B127","v":-9.1326515012439949E-2},{"$f":"SUMIF($X$65:$X$106,$A127,F$65:F$106)","v":29879260.501784123},null,{"$f":"B127/(V127/100000)","v":37.055626699632725},{"$f":"C127/(V127/100000)","v":33.671465451553345},{"$f":"I127-H127","v":-3.3841612480793799},{"$f":"J127/H127","v":-9.1326515012439977E-2},{"$f":"F127/(V127/100000)","v":33.380272681972222},null,{"$f":"B127/T127*AC127","v":208.1083017788111},{"$f":"C127/T127*AC127","v":189.10249583219513},{"$f":"O127-N127","v":-19.005805946615965},{"$f":"P127/N127","v":-9.1326515012439893E-2},{"$f":"F127/T127*AC127","v":187.46712657345859},null,{"$f":"SUMIF($X$65:$X$106,$A127,T$65:T$106)","v":78536232821},null,{"$f":"SUMIF($X$65:$X$106,$A127,V$65:V$106)","v":89511732832.311752},null,{"$f":"A127","v":"Residential - excl Wairarapa"},{"$f":"SUMIF($X$65:$X$106,$A127,Y$65:Y$106)","v":89511732832.311752},null,null,{"$f":"SUMIF($X$65:$X$106,$A127,AB$65:AB$106)","v":159384},{"$f":"T127/AB127","v":492748.536998695},null,{"$f":"C127/$C$133","v":0.46615515241180422},{"$f":"F127/$F$133","v":0.46212381584640871},{"$f":"V127/$V$133","v":0.70454205449134955},null,{"$f":"A127","v":"Residential - excl Wairarapa"}]
["Residential - Wairarapa",516099.50417875592,861077.98625051172,344978.4820717558,0.66843405056298844,853631.33430712135,null,14.127034753416824,23.570025816087341,9.4429910626705169,0.66843405056298844,23.366190877380564,null,38.839517171790789,64.80117295684164,25.961655785050851,0.66843405056298821,64.24076868656843,null,3470457098,null,3653275532.9559159,null,{"$f":"A128","v":"Residential - Wairarapa"},2557292873.0691404,null,null,13288,261172.2680614088,null,1.3317754123254399E-2,1.3202581419728018E-2,2.8754736034812021E-2,null,{"$f":"A128","v":"Residential - Wairarapa"}]
["Residential",{"$f":"SUM(B127:B128)","v":33685233.074892782},{"$f":"SUM(C127:C128)","v":31000990.181969099},-2684242.8929236829,{"$f":"D129/B129","v":-7.9686041861600707E-2},{"$f":"SUM(F127:F128)","v":30732891.836091246},null,{"$f":"B129/(V129/100000)","v":36.156528793326217},{"$f":"C129/(V129/100000)","v":33.275358126331049},{"$f":"I129-H129","v":-2.8811706669951676},{"$f":"J129/H129","v":-7.9686041861600804E-2},{"$f":"F129/(V129/100000)","v":32.987590915677529},null,{"$f":"B129/T129*AC129","v":195.08219673654548},{"$f":"C129/T129*AC129","v":179.53686864094411},{"$f":"O129-N129","v":-15.545328095601377},{"$f":"P129/N129","v":-7.9686041861600651E-2},{"$f":"F129/T129*AC129","v":177.9842234762512},null,{"$f":"SUM(T127:T128)","v":82006689919},null,{"$f":"SUM(V127:V128)","v":93165008365.26767},null,"Residential",{"$f":"SUM(Y127:Y128)","v":92069025705.38089},null,null,{"$f":"SUM(AB127:AB128)","v":172672},474927.55003127316,null,0.47947290653505864,0.47532639726613679,0.73329679052616159,null,"Residential"]
["Regional CBD",25019166.076555029,26127091.290018141,1107925.2134631127,4.4283059238386359E-2,24282321.28316512,null,257.9489547679575,269.37172361242676,11.42276884446926,4.4283059238386185E-2,250.35204511479171,null,7356.4146064554625,7682.1791502552605,325.76454379979805,4.428305923838638E-2,7139.7592717333491,null,7854191500,null,9699270190.5155849,null,"Regional CBD",77594161524.12468,null,null,3401,2309377.094972067,null,0.40409136374676008,0.37555946099518378,7.6342436135096198E-2,null,"CBD Business"]
["Business",5205297.4841582812,6590919.6044311123,1385622.1202728311,0.26619460741481371,8711894.6035544015,null,39.888969579842417,50.507198177330018,10.618228597487601,0.26619460741481377,66.760545363944445,null,630.63938504461851,798.51218856689025,167.87280352227174,0.26619460741481366,1055.4754789864794,null,11815134302,null,13049465902.445217,null,"Business",19574198853.667828,null,null,8254,1431443.457959777,null,0.10193762718306694,0.13474141962803601,0.1027116471328636,null,"Business"]
["Rural",746699.50155986194,937395.06074760319,190695.55918774125,0.25538460758226905,929288.41435517068,null,6.7054082964265511,8.4178663628883363,1.7124580664617852,0.25538460758226894,8.3450681704930592,null,49.803208267849122,62.522181067671795,12.718972799822673,0.25538460758226922,61.981485650314866,null,10370096540,null,11135779784.771545,null,"Rural",2783944946.1928864,null,null,14993,691662.54518775432,null,1.4498102535114346E-2,1.4372722110643514E-2,8.7649126205878627E-2,null,"Rural"]
["Total",{"$f":"SUM(B129:B132)","v":64656396.137165956},{"$f":"SUM(C129:C132)","v":64656396.137165956},{"$f":"SUM(D127:D132)","v":-2684242.8929236829},-4.1515504316528395E-2,{"$f":"SUM(F129:F132)","v":64656396.137165934},null,50.890703072214222,50.890703072214222,0,0,50.890703072214201,null,324.38488930948199,324.38488930948199,0,0,324.38488930948188,null,{"$f":"SUM(T129:T132)","v":112046112261},null,{"$f":"SUM(V129:V132)","v":127049524243.00002},null,null,{"$f":"SUM(Y129:Y132)","v":192021331029.36627},null,null,{"$f":"SUM(AB129:AB132)","v":199320},562141.84357314871,null,1,1,1]
["Tararua",0,0,{"$f":"C134-B134","v":0},{"$error":"#DIV/0!"},0,null,0,0,0,{"$error":"#DIV/0!"},0,null,0,0,0,{"$error":"#DIV/0!"},0,null,6806000,null,7041800,null,"Tararua",0,null,null,12]
[null,{"$f":"B108-SUM(B133:B134)","v":0},{"$f":"C108-SUM(C133:C134)","v":0},null,null,{"$f":"F108-SUM(F133:F134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T108-SUM(T133:T134)","v":0},null,{"$f":"V108-SUM(V133:V134)","v":0},null,null,{"$f":"Y108-SUM(Y133:Y134)","v":0},null,null,{"$f":"AB108-SUM(AB133:AB134)","v":0}]
[]
["Combined TA summary for graphs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of rates","Share of rates","Share of ECV"]
["Wellington",{"$f":"B65","v":38457358.009229302},{"$f":"C65","v":44814092.375921398},{"$f":"C138-B138","v":6356734.366692096},{"$f":"D138/B138","v":0.16529305952755663},{"$f":"F65","v":43595002.980817638},null,{"$f":"B138/(V138/100000)","v":60.682382953123025},{"$f":"C138/(V138/100000)","v":70.712759690867571},{"$f":"I138-H138","v":10.030376737744547},{"$f":"J138/H138","v":0.16529305952755655},{"$f":"F138/(V138/100000)","v":68.789142121766133},null,{"$f":"B138/T138*AC138","v":499.63438190005724},{"$f":"C138/T138*AC138","v":582.22047752947731},{"$f":"O138-N138","v":82.586095629420072},{"$f":"P138/N138","v":0.16529305952755652},{"$f":"F138/T138*AC138","v":566.38218265083788},null,{"$f":"T65","v":51319125451},null,{"$f":"V65","v":63374831603.000008},null,null,{"$f":"Y65","v":133092194755.82408},null,null,{"$f":"AB65","v":76971},{"$f":"T138/AB138","v":666733.25604448433},null,{"$f":"C138/$C$158","v":0.69311151028043838},{"$f":"F138/$F$158","v":0.67425661783456958},{"$f":"V138/$V$158","v":0.49879225904430585}]
["Wellington excl CBD",{"$f":"SUM(B67:B69)","v":13438191.932674278},{"$f":"SUM(C67:C69)","v":18687001.085903257},5248809.1532289796,0.39058894079840967,{"$f":"SUM(F67:F69)","v":19312681.697652515},null,25.035959716200907,34.814728703623473,9.7787689874225663,0.39058894079840972,35.980399998500197,null,182.65858274669404,254.00300510946388,71.344422362769848,0.39058894079840945,262.50756691113929,null,{"$f":"SUM(T67:T69)","v":43464933951},null,{"$f":"SUM(V67:V69)","v":53675561412.484421},null,null,{"$f":"SUM(Y67:Y69)","v":55498033231.699394},null,null,{"$f":"SUM(AB67:AB69)","v":73570},590796.98179964663,null,0.2890201465336783,{"$f":"F139/$F$158","v":0.2986971568393858},0.42245405400236374]
["Hutt",{"$f":"B71","v":11536013.200611394},{"$f":"C71","v":7797061.7671905821},-3738951.4334208118,-0.32411123049188711,{"$f":"F71","v":8372369.4286419628},null,53.724041477494417,36.311476287226519,-17.412565190267898,-0.32411123049188717,38.990725359557352,null,295.42403648266009,199.67378850138499,-95.750247981275095,-0.32411123049188706,214.40675634822819,null,{"$f":"T71","v":21170821500},null,{"$f":"V71","v":21472720375},null,null,{"$f":"Y71","v":23156288752.590908},null,null,{"$f":"AB71","v":39049},542160.40103459754,null,0.12059227289206512,0.12949019631221509,0.1690012648990761]
["Kapiti Coast",{"$f":"B86","v":3090620.0876498539},{"$f":"C86","v":4110579.2907846565},1019959.2031348026,0.3300176580132152,{"$f":"F86","v":4324853.2296094075},null,23.868005194576568,31.744868370337979,7.8768631757614109,0.33001765801321509,33.399646809580091,null,124.81806419974372,166.01022942468626,41.192165224942542,0.33001765801321503,174.66391622347271,null,{"$f":"T86","v":10974506450},null,{"$f":"V86","v":12948799292},null,null,{"$f":"Y86","v":12207901365.917606},null,null,{"$f":"AB86","v":24761},443217.41650175682,null,6.3575756404118583E-2,6.6889797266683496E-2,0.10191365700547671]
["Wairarapa combined",{"$f":"SUM(B106,B101,B96,B91)","v":909950.02821074915},{"$f":"SUM(C106,C101,C96,C91)","v":1778059.0358251967},868109.0076144475,0.95401833144774517,{"$f":"SUM(F106,F101,F96,F91)","v":1879359.9134665558},null,8.2287488063019811,16.07912601239282,7.8503772060908386,0.95401833144774484,16.995197719767521,null,38.775728819650965,75.768484928844615,36.99275610919365,0.95401833144774495,80.085222374677457,null,{"$f":"SUM(T106,T101,T96,T91)","v":10531621800},null,{"$f":"SUM(V106,V101,V96,V91)","v":11058182108},null,null,{"$f":"SUM(Y106,Y101,Y96,Y91)","v":5280610784.1771126},null,null,{"$f":"SUM(AB106,AB101,AB96,AB91)","v":23467},448784.32692717435,null,2.7500125928038358E-2,2.9066883181666503E-2,8.7033535159903169E-2]
["Porirua",{"$f":"B81","v":6066071.2483420111},{"$f":"C81","v":3424222.6659463495},-2641848.5823956616,-0.43551229028471039,{"$f":"F81","v":3577830.4556204826},null,60.22423374792286,33.995839777723226,-26.228393970199633,-0.43551229028471039,35.52086496323605,null,327.64779347207576,184.95315253032027,-142.69464094175549,-0.43551229028471039,193.24999760292118,null,{"$f":"T81","v":10044595300},null,{"$f":"V81","v":10072475598},null,null,{"$f":"Y81","v":10169508870.569164},null,null,{"$f":"AB81","v":18514},542540.52608836559,null,5.2960308191041118E-2,5.533606370559626E-2,7.9275522011126545E-2]
["Upper Hutt",{"$f":"B76","v":4596383.5631226422},{"$f":"C76","v":2732381.0014977702},-1864002.561624872,-0.40553677386282483,{"$f":"F76","v":2906980.1290098955},null,56.539163514585134,33.610453545977549,-22.928709968607585,-0.40553677386282477,35.758161300202786,null,277.39188673039484,164.89927589002838,-112.49261084036647,-0.40553677386282488,175.43633850391643,null,{"$f":"T76","v":8012247760},null,{"$f":"V76","v":8129557067.000001},null,null,{"$f":"Y76","v":8114826500.2874088},null,null,{"$f":"AB76","v":16570},483539.39408569701,null,4.2260026304298391E-2,4.4960441699269077E-2,6.398376188011172E-2]
["Total",{"$f":"SUM(B140:B144,B138)","v":64656396.137165949},{"$f":"SUM(C140:C144,C138)","v":64656396.137165949},{"$f":"SUM(D140:D144,D138)","v":0},0,{"$f":"SUM(F140:F144,F138)","v":64656396.137165941},null,50.887882579231807,50.887882579231807,0,0,50.8878825792318,null,324.36536099154148,324.36536099154148,0,0,324.36536099154142,null,{"$f":"SUM(T140:T144,T138)","v":112052918261},null,{"$f":"SUM(V140:V144,V138)","v":127056566043},null,null,{"$f":"SUM(Y140:Y144,Y138)","v":192021331029.36627},null,null,{"$f":"SUM(AB140:AB144,AB138)","v":199332},562142.14607288339,null,0.99999999999999989,1,1]
[null,{"$f":"ROUND(B145-B108,0)","v":0},{"$f":"ROUND(C145-C108,0)","v":0},{"$f":"ROUND(D145-D108,0)","v":0},null,{"$f":"ROUND(F145-F108,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"T145-T108","v":0},null,{"$f":"V145-V108","v":0},null,null,{"$f":"Y145-Y108","v":0},null,null,{"$f":"AB145-AB108","v":0},{"$f":"AC145-AC108","v":0}]
[]
["TA summary",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Share of rates","Share of rates","Share of ECV"]
["Wellington City",{"$f":"INDEX(B$65:B$106,MATCH($A149,$A$65:$A$106,0),)","v":38457358.009229302},44814092.375921398,{"$f":"C149-B149","v":6356734.366692096},{"$f":"D149/B149","v":0.16529305952755663},{"$f":"INDEX(F$65:F$106,MATCH($A149,$A$65:$A$106,0),)","v":43595002.980817638},null,{"$f":"B149/(V149/100000)","v":60.682382953123025},{"$f":"C149/(V149/100000)","v":70.712759690867571},{"$f":"I149-H149","v":10.030376737744547},{"$f":"J149/H149","v":0.16529305952755655},{"$f":"F149/(V149/100000)","v":68.789142121766133},null,{"$f":"B149/T149*AC149","v":499.63438190005724},{"$f":"C149/T149*AC149","v":582.22047752947731},{"$f":"O149-N149","v":82.586095629420072},{"$f":"P149/N149","v":0.16529305952755652},{"$f":"F149/T149*AC149","v":566.38218265083788},null,{"$f":"INDEX(T$65:T$106,MATCH($A149,$A$65:$A$106,0),)","v":51319125451},null,{"$f":"INDEX(V$65:V$106,MATCH($A149,$A$65:$A$106,0),)","v":63374831603.000008},null,null,{"$f":"INDEX(Y$65:Y$106,MATCH($A149,$A$65:$A$106,0),)","v":133092194755.82408},null,null,{"$f":"INDEX(AB$65:AB$106,MATCH($A149,$A$65:$A$106,0),)","v":76971},{"$f":"T149/AB149","v":666733.25604448433},null,{"$f":"C149/$C$158","v":0.69311151028043838},{"$f":"F149/$F$158","v":0.67425661783456958},{"$f":"V149/$V$158","v":0.49879225904430585},null,"Wellington"]
["Lower Hutt City ",11536013.200611394,7797061.7671905821,-3738951.4334208118,-0.32411123049188711,8372369.4286419628,null,53.724041477494417,36.311476287226519,-17.412565190267898,-0.32411123049188717,38.990725359557352,null,295.42403648266009,199.67378850138499,-95.750247981275095,-0.32411123049188706,214.40675634822819,null,21170821500,null,21472720375,null,null,23156288752.590908,null,null,39049,542160.40103459754,null,0.12059227289206512,{"$f":"F150/$F$158","v":0.12949019631221509},0.1690012648990761,null,"Hutt"]
["Upper Hutt City",4596383.5631226422,2732381.0014977702,-1864002.561624872,-0.40553677386282483,2906980.1290098955,null,56.539163514585134,33.610453545977549,-22.928709968607585,-0.40553677386282477,35.758161300202786,null,277.39188673039484,164.89927589002838,-112.49261084036647,-0.40553677386282488,175.43633850391643,null,8012247760,null,8129557067.000001,null,null,8114826500.2874088,null,null,16570,483539.39408569701,null,4.2260026304298391E-2,4.4960441699269077E-2,6.398376188011172E-2,null,"Upper Hutt"]
["Porirua City",6066071.2483420111,3424222.6659463495,-2641848.5823956616,-0.43551229028471039,3577830.4556204826,null,60.22423374792286,33.995839777723226,-26.228393970199633,-0.43551229028471039,35.52086496323605,null,327.64779347207576,184.95315253032027,-142.69464094175549,-0.43551229028471039,193.24999760292118,null,10044595300,null,10072475598,null,null,10169508870.569164,null,null,18514,542540.52608836559,null,5.2960308191041118E-2,5.533606370559626E-2,7.9275522011126545E-2,null,"Porirua"]
["Kapiti Coast District",3090620.0876498539,4110579.2907846565,1019959.2031348026,0.3300176580132152,4324853.2296094075,null,23.868005194576568,31.744868370337979,7.8768631757614109,0.33001765801321509,33.399646809580091,null,124.81806419974372,166.01022942468626,41.192165224942542,0.33001765801321503,174.66391622347271,null,10974506450,null,12948799292,null,null,12207901365.917606,null,null,24761,443217.41650175682,null,6.3575756404118583E-2,6.6889797266683496E-2,0.10191365700547671,null,"Kapiti Coast"]
["Masterton District",306748.56607832108,909359.83328313916,602611.26720481808,1.9645120918053627,968971.03676350066,null,6.1218210182472967,18.14821243246233,12.026391414215034,1.9645120918053629,19.337880971274398,null,24.947020663493909,73.95574441144592,49.008723747952011,1.964512091805362,78.803760309328283,null,4724008400,null,5010740516,null,null,2700683861.2104073,null,null,12296,384190.66363044892,null,1.4064499223773138E-2,1.4986468387564745E-2,3.9437084379442502E-2,null,"Masterton"]
["Carterton District",198788.91364038916,333789.12713713688,135000.21349674772,0.67911339231404144,347334.54874608153,null,8.5853601358361065,14.415793181921504,5.8304330460853979,0.67911339231404144,15.000797247665837,null,43.584502004031826,73.183321012308014,29.598819008276188,0.67911339231404133,76.153156927446062,null,2188251200,null,2315440593,null,null,991311553.15290356,null,null,4561,479774.43543082656,null,5.1625074560143532E-3,5.3720060117366467E-3,1.8223698822588837E-2,null,"Carterton"]
["South Wairarapa District",404412.54849203897,534910.0754049205,130497.52691288153,0.32268416843017528,563054.32795697358,null,10.856831629205692,14.360159315262354,3.5033276860566627,0.32268416843017517,15.115717995196585,null,61.293202257053494,81.071548257793353,19.778346000739859,0.32268416843017544,85.337121545464328,null,3612556200,null,3724959199,null,null,1588615369.8138013,null,null,6598,547522.91603516217,null,8.273119248250865E-3,8.708408782365111E-3,2.9317329399091069E-2,null,"Sth Wairarapa"]
["Tararua District",0,0,0,{"$error":"#DIV/0!"},0,null,0,0,0,{"$error":"#DIV/0!"},0,null,0,0,0,{"$error":"#DIV/0!"},0,null,6806000,null,7041800,null,null,0,null,null,12,567166.66666666663,null,0,0,5.5422558780762498E-5]
["Total",{"$f":"SUM(B149:B157)","v":64656396.137165949},{"$f":"SUM(C149:C157)","v":64656396.137165956},{"$f":"SUM(D149:D157)","v":5.2386894822120667E-10},8.1023530465545854E-18,{"$f":"SUM(F149:F157)","v":64656396.137165941},null,50.887882579231807,50.887882579231814,0,0,50.8878825792318,null,324.36536099154148,324.36536099154154,0,0,324.36536099154142,null,{"$f":"SUM(T149:T157)","v":112052918261},null,{"$f":"SUM(V149:V157)","v":127056566043},null,null,{"$f":"SUM(Y149:Y157)","v":192021331029.36627},null,null,{"$f":"SUM(AB149:AB157)","v":199332},562142.14607288339,null,1,1,1]
[null,{"$f":"B158-B108","v":0},{"$f":"C158-C108","v":0},{"$f":"IF(ABS(D158-D108)<0.000001,0,1)","v":0},null,{"$f":"F158-F108","v":0},null,{"$f":"H158-H108","v":0},{"$f":"I158-I108","v":0},{"$f":"IF(ABS(J158-J108)<0.000001,0,1)","v":0},{"$f":"IF(ABS(K158-K108)<0.000001,0,1)","v":0},{"$f":"IF(ABS(L158-L108)<0.000001,0,1)","v":0},null,{"$f":"N158-N108","v":0},{"$f":"O158-O108","v":0},{"$f":"IF(ABS(P158-P108)<0.000001,0,1)","v":0},{"$f":"Q158-Q108","v":0},{"$f":"R158-R108","v":0},null,{"$f":"T158-T108","v":0},null,{"$f":"V158-V108","v":0},null,null,{"$f":"Y158-Y108","v":0},null,null,{"$f":"AB158-AB108","v":0},{"$f":"AC158-AC108","v":0}]
[]
["Residential summary"]
["Wellington City",{"$f":"B68","v":12199001.999804026},{"$f":"C68","v":16244369.515953483},{"$f":"C162-B162","v":4045367.5161494575},{"$f":"D162/B162","v":0.33161462849292472},{"$f":"F68","v":16103887.274209196},null,{"$f":"B162/(V162/100000)","v":25.286193716316816},{"$f":"C162/(V162/100000)","v":33.671465451553345},{"$f":"I162-H162","v":8.3852717352365289},{"$f":"J162/H162","v":0.33161462849292472},{"$f":"F162/(V162/100000)","v":33.38027268197223},null,{"$f":"B162/T162*AC162","v":172.08596537973486},{"$f":"C162/T162*AC162","v":229.15218885798194},{"$f":"O162-N162","v":57.066223478247082},{"$f":"P162/N162","v":0.33161462849292472},{"$f":"F162/T162*AC162","v":227.17046755080753},null,{"$f":"T68","v":39066389001},null,{"$f":"V68","v":48243725950.466736},null,null,{"$f":"Y68","v":48243725950.466736},null,null,{"$f":"AB68","v":70889},{"$f":"T162/AB162","v":551092.39798840438},null,null,null,null,null,"Wellington"]
["Lower Hutt City ",{"$f":"B73","v":9399014.0502914134},{"$f":"C73","v":5824875.7609282052},-3574138.2893632082,-0.38026736317650184,{"$f":"F73","v":5774501.9003746435},null,54.332244988967872,33.671465451553352,-20.66077953741452,-0.38026736317650189,33.380272681972237,null,259.62692807832201,160.89928072836324,-98.727647349958772,-0.38026736317650173,159.50781449573626,null,{"$f":"T73","v":17055925500},null,{"$f":"V73","v":17299145382.635815},null,null,{"$f":"Y73","v":17299145382.635815},null,null,{"$f":"AB73","v":36202},471132.13358377991,null,null,null,null,null,"Hutt"]
["Upper Hutt City",{"$f":"B78","v":3744588.864675296},{"$f":"C78","v":2064200.4514132247},-1680388.4132620713,-0.44875111100021459,{"$f":"F78","v":2046349.1272027462},null,61.082146601054568,33.671465451553345,-27.410681149501222,-0.44875111100021464,33.380272681972237,null,256.40844047352067,141.34486794119587,-115.0635725323248,-0.44875111100021464,140.12250939487444,null,{"$f":"T78","v":6041952920},null,{"$f":"V78","v":6130414651.4894199},null,null,{"$f":"Y78","v":6130414651.4894199},null,null,{"$f":"AB78","v":14604},413719.04409750755,null,null,null,null,null,"Upper Hutt"]
["Porirua City",{"$f":"B83","v":5277337.6833140422},{"$f":"C83","v":2819050.2093748734},-2458287.4739391687,-0.46581962752010647,{"$f":"F83","v":2794670.9010481481},null,63.033887402556594,33.671465451553352,-29.362421951003242,-0.46581962752010642,33.38027268197223,null,308.50799037262027,164.79891321026972,-143.70907716235055,-0.46581962752010642,163.37372273168177,null,{"$f":"T83","v":8349049050},null,{"$f":"V83","v":8372223102.1721783},null,null,{"$f":"Y83","v":8372223102.1721783},null,null,{"$f":"AB83","v":17106},488077.22728867066,null,null,null,null,null,"Porirua"]
["Kapiti Coast District",{"$f":"B88","v":2549190.972629251},{"$f":"C88","v":3187416.2580487975},638225.28541954653,0.25036385750310308,{"$f":"F88","v":3159851.298949392},null,26.929333609172868,33.671465451553345,6.742131842380477,0.25036385750310297,33.38027268197223,null,123.84934035996943,154.85673896170616,31.007398601736725,0.2503638575031033,153.51752897776768,null,{"$f":"T88","v":8022916350},null,{"$f":"V88","v":9466223745.5475941},null,null,{"$f":"Y88","v":9466223745.5475941},null,null,{"$f":"AB88","v":20583},389783.62483602972,null,null,null,null,null,"Kapiti Coast"]
["Masterton District",{"$f":"B93","v":199517.22834409823},{"$f":"C93","v":493736.97317483631},294219.74483073805,1.4746583403981071,{"$f":"F93","v":489467.10743732518},null,9.5245575647002436,23.570025816087341,14.045468251387097,1.4746583403981071,23.366190877380561,null,25.44213572355244,62.960593365829673,37.518457642277234,1.4746583403981071,62.416106533706348,null,{"$f":"T93","v":1974896500},null,{"$f":"V93","v":2094766365.6687388},null,null,{"$f":"Y93","v":1466336455.968117},null,null,{"$f":"AB93","v":7842},251835.81994389187,null,null,null,null,null,"Masterton"]
["Carterton District",{"$f":"B98","v":109887.40711283383},{"$f":"C98","v":151573.25083084902},41685.843718015196,0.37935050806332726,{"$f":"F98","v":150262.43664109087},null,17.087771149032136,23.570025816087341,6.482254667055205,0.37935050806332721,23.366190877380564,null,47.797915229592789,65.930078656306662,18.132163426713873,0.37935050806332726,65.359911544624126,null,{"$f":"T98","v":607751500},null,{"$f":"V98","v":643076303.83414829},null,null,{"$f":"Y98","v":450153412.68390375},null,null,{"$f":"AB98","v":2299},264354.71944323619,null,null,null,null,null,"Carterton"]
["South Wairarapa District",{"$f":"B103","v":206694.86872182382},{"$f":"C103","v":215767.76224482644},9072.8935230026254,4.3895107697197837E-2,{"$f":"F103","v":213901.79022870521},null,22.578921619895439,23.570025816087341,0.99110419619190182,4.3895107697197962E-2,23.366190877380557,null,65.67997099517757,68.563000395559712,2.8830294003821422,4.3895107697197726E-2,67.970063625263819,null,{"$f":"T103","v":887809098},null,{"$f":"V103","v":915432863.45302868},null,null,{"$f":"Y103","v":640803004.41711998},null,null,{"$f":"AB103","v":3147},282112.83698760724,null,null,null,null,null,"Sth Wairarapa"]
["Tararua District",0,0,0,{"$error":"#DIV/0!"},0,null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},null,0,null,0,null,null,0,null,null,0,{"$error":"#DIV/0!"}]
["Total",{"$f":"SUM(B162:B170)","v":33685233.074892782},{"$f":"SUM(C162:C170)","v":31000990.181969099},{"$f":"SUM(D162:D170)","v":-2684242.8929236885},-7.9686041861600873E-2,{"$f":"SUM(F162:F170)","v":30732891.836091243},null,36.156528793326217,33.275358126331049,-2.8811706669951676,-7.9686041861600804E-2,32.987590915677522,null,195.08219673654548,179.53686864094411,-15.545328095601377,-7.9686041861600651E-2,177.98422347625117,null,{"$f":"SUM(T162:T170)","v":82006689919},null,{"$f":"SUM(V162:V170)","v":93165008365.26767},null,null,{"$f":"SUM(Y162:Y170)","v":92069025705.38089},null,null,{"$f":"SUM(AB162:AB170)","v":172672},474927.55003127316]
[null,{"$f":"ROUND(B171-SUMIF($X$127:$X$132,\"Residential\",B127:B132),4)","v":0},{"$f":"ROUND(C171-SUMIF($X$127:$X$132,\"Residential\",C127:C132),4)","v":0},{"$f":"ROUND(D171-SUMIF($X$127:$X$132,\"Residential\",D127:D132),4)","v":0},null,{"$f":"ROUND(F171-SUMIF($X$127:$X$132,\"Residential\",F127:F132),4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(T171-SUMIF($X$127:$X$132,\"Residential\",T127:T132),4)","v":0},null,{"$f":"ROUND(V171-SUMIF($X$127:$X$132,\"Residential\",V127:V132),4)","v":0},null,null,{"$f":"ROUND(Y171-SUMIF($X$127:$X$132,\"Residential\",Y127:Y132),4)","v":0},null,null,{"$f":"ROUND(AB171-SUMIF($X$127:$X$132,\"Residential\",AB127:AB132),4)","v":0}]
[]
["Business summary"]
["Regional CBD",{"$f":"B66","v":25019166.076555029},{"$f":"C66","v":26127091.290018141},{"$f":"C175-B175","v":1107925.2134631127},{"$f":"D175/B175","v":4.4283059238386359E-2},{"$f":"F66","v":24282321.28316512},null,{"$f":"B175/(V175/100000)","v":257.9489547679575},{"$f":"C175/(V175/100000)","v":269.37172361242676},{"$f":"I175-H175","v":11.42276884446926},{"$f":"J175/H175","v":4.4283059238386185E-2},{"$f":"F175/(V175/100000)","v":250.35204511479171},null,{"$f":"B175/T175*AC175","v":7356.4146064554625},{"$f":"C175/T175*AC175","v":7682.1791502552605},{"$f":"O175-N175","v":325.76454379979805},{"$f":"P175/N175","v":4.428305923838638E-2},{"$f":"F175/T175*AC175","v":7139.7592717333491},null,{"$f":"T66","v":7854191500},null,{"$f":"V66","v":9699270190.5155849},null,null,{"$f":"Y66","v":77594161524.12468},null,null,{"$f":"AB66","v":3401},{"$f":"T175/AB175","v":2309377.094972067},null,null,null,null,null,"Regional CBD"]
["Wellington City",{"$f":"B67","v":1192769.6660720154},{"$f":"C67","v":2382464.3036461752},1189694.6375741598,0.99742194273938722,{"$f":"F67","v":3149147.4871187755},null,25.286193716316816,50.507198177330025,25.221004461013209,0.99742194273938733,66.760545363944459,null,625.46914843839295,1249.3258015973649,623.85665315897199,0.99742194273938711,1651.3620802930129,null,{"$f":"T67","v":3819755400},null,{"$f":"V67","v":4717078732.5825882},null,null,{"$f":"Y67","v":7075618098.8738823},null,null,{"$f":"AB67","v":1907},2003018.0388044049,null,null,null,null,null,"Wellington"]
["Lower Hutt City ",{"$f":"B72","v":2092334.5901653508},{"$f":"C72","v":1945032.0490202794},-147302.54114507139,-7.0401044764752715E-2,{"$f":"F72","v":2570948.4000090021},null,54.332244988967858,50.507198177330018,-3.82504681163784,-7.0401044764752757E-2,66.760545363944459,null,887.71089951860461,825.21512474343638,-62.495774775168229,-7.0401044764752771E-2,1090.7714891849819,null,{"$f":"T72","v":3796856000},null,{"$f":"V72","v":3850999697.4912381},null,null,{"$f":"Y72","v":5776499546.2368574},null,null,{"$f":"AB72","v":2357},1610885.0233347476,null,null,null,null,null,"Hutt"]
["Upper Hutt City",{"$f":"B77","v":725473.2635199806},{"$f":"C77","v":599874.49577165674},-125598.76774832385,-0.17312666650032194,{"$f":"F77","v":792915.66218005714},null,61.082146601054568,50.507198177330018,-10.57494842372455,-0.17312666650032196,66.760545363944473,null,1004.8106142936019,830.85110217680995,-173.95951211679198,-0.17312666650032188,1098.2211387535417,null,{"$f":"T77","v":1170562500},null,{"$f":"V77","v":1187700995.936275},null,null,{"$f":"Y77","v":1781551493.9044125},null,null,{"$f":"AB77","v":722},1621277.7008310249,null,null,null,null,null,"Upper Hutt"]
["Porirua City",{"$f":"B82","v":691972.22128697077},{"$f":"C82","v":554456.96836921992},-137515.25291775085,-0.19872944128015987,{"$f":"F82","v":732882.65682856389},null,63.033887402556601,50.507198177330018,-12.526689225226583,-0.1987294412801599,66.760545363944459,null,869.31183578765172,696.55398036334157,-172.75785542431015,-0.1987294412801599,920.70685531226616,null,{"$f":"T82","v":1094739500},null,{"$f":"V82","v":1097778115.5520244},null,null,{"$f":"Y82","v":1646667173.3280365},null,null,{"$f":"AB82","v":796},1375300.8793969848,null,null,null,null,null,"Porirua"]
["Kapiti Coast District",{"$f":"B87","v":403085.53288284957},{"$f":"C87","v":756005.37269864045},352919.83981579088,0.8755457862546544,{"$f":"F87","v":999289.85967958928},null,26.929333609172872,50.507198177330025,23.577864568157153,0.8755457862546544,66.760545363944459,null,290.19836780622717,544.28032591694773,254.08195811072056,0.8755457862546544,719.4311444777461,null,{"$f":"T87","v":1268607000},null,{"$f":"V87","v":1496826987.0055289},null,null,{"$f":"Y87","v":2245240480.5082932},null,null,{"$f":"AB87","v":1389},913323.97408207343,null,null,null,null,null,"Kapiti Coast"]
["Masterton District",{"$f":"B92","v":38506.176024532608},{"$f":"C92","v":204192.06354845842},165685.8875239258,4.3028393008530879,{"$f":"F92","v":269901.59845380124},null,9.5245575647002436,50.507198177330025,40.98264061262978,4.302839300853087,66.760545363944473,null,70.524131913063385,373.97813836713999,303.45400645407659,4.3028393008530879,494.32527189340885,null,{"$f":"T92","v":381148600},null,{"$f":"V92","v":404283094.12757981},null,null,{"$f":"Y92","v":606424641.19136977},null,null,{"$f":"AB92","v":546},698074.358974359,null,null,null,null,null,"Masterton"]
["Carterton District",{"$f":"B97","v":16823.535176000685},{"$f":"C97","v":49726.182412366725},32902.647236366043,1.9557510887071303,{"$f":"F97","v":65728.196702992776},null,17.087771149032136,50.507198177330025,33.419427028297889,1.9557510887071301,66.760545363944459,null,74.771267448891933,221.00525516607433,146.2339877171824,1.9557510887071301,292.1253186799679,null,{"$f":"T97","v":93045500},null,{"$f":"V97","v":98453654.5420295},null,null,{"$f":"Y97","v":147680481.81304425},null,null,{"$f":"AB97","v":225},413535.55555555556,null,null,null,null,null,"Carterton"]
["South Wairarapa District",{"$f":"B102","v":44332.499030580657},{"$f":"C102","v":99168.168964315555},54835.669933734898,1.2369180879225674,{"$f":"F102","v":131080.74258162067},null,22.578921619895443,50.507198177330025,27.928276557434582,1.2369180879225672,66.760545363944459,null,142.09134304673287,317.84669539844731,175.75535235171444,1.2369180879225674,420.13058519750217,null,{"$f":"T102","v":190419802},null,{"$f":"V102","v":196344625.20795071},null,null,{"$f":"Y102","v":294516937.81192607},null,null,{"$f":"AB102","v":312},610319.87820512825,null,null,null,null,null,"Sth Wairarapa"]
["Total",{"$f":"SUM(B175:B183)","v":30224463.56071331},{"$f":"SUM(C175:C183)","v":32718010.894449253},{"$f":"SUM(D175:D183)","v":2493547.3337359438},8.250096246462861E-2,{"$f":"SUM(F175:F183)","v":32994215.886719529},null,132.86216621971249,143.82342280797425,10.961256588261762,8.2500962464628722E-2,145.03757814012803,null,2593.2615667707687,2807.2081419518877,213.94657518111899,8.2500962464628541E-2,2830.9065539870894,null,{"$f":"SUM(T175:T183)","v":19669325802},null,{"$f":"SUM(V175:V183)","v":22748736092.9608},null,null,{"$f":"SUM(Y175:Y183)","v":97168360377.792511},null,null,{"$f":"SUM(AB175:AB183)","v":11655},1687629.8414414413]
[null,{"$f":"ROUND(B184-SUMIF($X$127:$X$132,\"Business\",B127:B132)-SUMIF($X$127:$X$132,\"Regional CBD\",B127:B132),4)","v":0},{"$f":"ROUND(C184-SUMIF($X$127:$X$132,\"Business\",C127:C132)-SUMIF($X$127:$X$132,\"Regional CBD\",C127:C132),4)","v":0},{"$f":"ROUND(D184-SUMIF($X$127:$X$132,\"Business\",D127:D132)-SUMIF($X$127:$X$132,\"Regional CBD\",D127:D132),4)","v":0},null,{"$f":"ROUND(F184-SUMIF($X$127:$X$132,\"Business\",F127:F132)-SUMIF($X$127:$X$132,\"Regional CBD\",F127:F132),4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(T184-SUMIF($X$127:$X$132,\"Business\",T127:T132)-SUMIF($X$127:$X$132,\"Regional CBD\",T127:T132),4)","v":0},null,{"$f":"ROUND(V184-SUMIF($X$127:$X$132,\"Business\",V127:V132)-SUMIF($X$127:$X$132,\"Regional CBD\",V127:V132),4)","v":0},null,null,{"$f":"ROUND(Y184-SUMIF($X$127:$X$132,\"Business\",Y127:Y132)-SUMIF($X$127:$X$132,\"Regional CBD\",Y127:Y132),4)","v":0},null,null,{"$f":"ROUND(AB184-SUMIF($X$127:$X$132,\"Business\",AB127:AB132)-SUMIF($X$127:$X$132,\"Regional CBD\",AB127:AB132),4)","v":0}]
[]
["Rural"]
["Wellington City",{"$f":"B69","v":46420.266798237128},{"$f":"C69","v":60167.266303597738},{"$f":"C188-B188","v":13746.999505360611},{"$f":"D188/B188","v":0.29614219076144283},{"$f":"F69","v":59646.936324545371},null,{"$f":"B188/(V188/100000)","v":6.4945547046370775},{"$f":"C188/(V188/100000)","v":8.4178663628883363},{"$f":"I188-H188","v":1.9233116582512588},{"$f":"J188/H188","v":0.29614219076144271},{"$f":"F188/(V188/100000)","v":8.3450681704930574},null,{"$f":"B188/T188*AC188","v":59.974504907283112},{"$f":"C188/T188*AC188","v":77.735486180358834},{"$f":"O188-N188","v":17.760981273075721},{"$f":"P188/N188","v":0.29614219076144277},{"$f":"F188/T188*AC188","v":77.06322522551082},null,{"$f":"T69","v":578789550},null,{"$f":"V69","v":714756729.43509591},null,null,{"$f":"Y69","v":178689182.35877398},null,null,{"$f":"AB69","v":774},{"$f":"T188/AB188","v":747790.1162790698},null,null,null,null,null,"Wellington"]
["Lower Hutt City ",{"$f":"B74","v":44664.5601546291},{"$f":"C74","v":27153.957242097571},-17510.602912531529,-0.39204691262848368,{"$f":"F74","v":26919.128258316323},null,13.846243300256871,8.4178663628883381,-5.4283769373685331,-0.39204691262848368,8.3450681704930574,null,91.152163580875722,55.416239269586882,-35.735924311288841,-0.39204691262848373,54.936996445543521,null,{"$f":"T74","v":318040000},null,{"$f":"V74","v":322575294.87294579},null,null,{"$f":"Y74","v":80643823.718236446},null,null,{"$f":"AB74","v":490},649061.22448979598,null,null,null,null,null,"Hutt"]
["Upper Hutt City",{"$f":"B79","v":126321.43492736586},{"$f":"C79","v":68306.054312889057},-58015.380614476802,-0.45926790372382431,{"$f":"F79","v":67715.339627092369},null,15.567535977352012,8.4178663628883363,-7.1496696144636758,-0.45926790372382437,8.3450681704930574,null,101.54456183871852,54.908403788496017,-46.636158050222505,-0.45926790372382437,54.433552754897406,null,{"$f":"T79","v":799732340},null,{"$f":"V79","v":811441419.57430518},null,null,{"$f":"Y79","v":202860354.89357629},null,null,{"$f":"AB79","v":1244},642871.655948553,null,null,null,null,null,"Upper Hutt"]
["Porirua City",{"$f":"B84","v":96761.343740997501},{"$f":"C84","v":50715.488202256318},-46045.855538741183,-0.47587036060591298,{"$f":"F84","v":50276.897743770875},null,16.060657001996105,8.4178663628883381,-7.6427906391077673,-0.47587036060591292,8.3450681704930574,null,158.10677081862335,82.868444774928619,-75.238326043694727,-0.47587036060591298,82.151793698972014,null,{"$f":"T84","v":600806750},null,{"$f":"V84","v":602474380.27579737},null,null,{"$f":"Y84","v":150618595.06894934},null,null,{"$f":"AB84","v":612},981710.37581699342,null,null,null,null,null,"Porirua"]
["Kapiti Coast District",{"$f":"B89","v":138343.58213775302},{"$f":"C89","v":167157.66003721842},28814.077899465396,0.20827910810328967,{"$f":"F89","v":165712.07098042581},null,6.9668227369273827,8.4178663628883381,1.4510436259609554,0.20827910810328976,8.3450681704930592,null,49.603292268825037,59.934621741562715,10.331329472737679,0.20827910810328959,59.416303686061596,null,{"$f":"T89","v":1682983100},null,{"$f":"V89","v":1985748559.4468775},null,null,{"$f":"Y89","v":496437139.86171937},null,null,{"$f":"AB89","v":2789},603436.0344209394,null,null,null,null,null,"Kapiti Coast"]
["Masterton District",{"$f":"B94","v":68725.161709690234},{"$f":"C94","v":211430.79655984446},142705.63485015422,2.0764685204084832,{"$f":"F94","v":209602.3308723743},null,2.7362107907317839,8.4178663628883363,5.6816555721565525,2.0764685204084832,8.3450681704930592,null,17.58576297586751,54.102046202621402,36.516283226753892,2.0764685204084832,53.634168595796908,null,{"$f":"T94","v":2367963300},null,{"$f":"V94","v":2511691056.203681},null,null,{"$f":"Y94","v":627922764.05092025},null,null,{"$f":"AB94","v":3908},605927.1494370522,null,null,null,null,null,"Masterton"]
["Carterton District",{"$f":"B99","v":72077.971351554661},{"$f":"C99","v":132489.6938939211},60411.722542366435,0.83814404608743753,{"$f":"F99","v":131343.91540199789},null,4.5795466251984438,8.4178663628883381,3.8383197376898943,0.83814404608743776,8.3450681704930592,null,35.384374743031252,65.041577758429611,29.657203015398359,0.83814404608743787,64.479094453607217,null,{"$f":"T99","v":1487454200},null,{"$f":"V99","v":1573910634.6238222},null,null,{"$f":"Y99","v":393477658.65595555},null,null,{"$f":"AB99","v":2037},730218.06578301429,null,null,null,null,null,"Carterton"]
["South Wairarapa District",{"$f":"B104","v":153385.1807396345},{"$f":"C104","v":219974.14419577856},66588.963456144062,0.43412905428703891,{"$f":"F104","v":218071.79514664772},null,5.8696714481342021,8.4178663628883363,2.5481949147541343,0.43412905428703874,8.3450681704930574,null,48.864345568535995,70.077777698559586,21.213432130023591,0.43412905428703891,69.471741047036545,null,{"$f":"T104","v":2534327300},null,{"$f":"V104","v":2613181710.3390207},null,null,{"$f":"Y104","v":653295427.58475518},null,null,{"$f":"AB104","v":3139},807367.72857597959,null,null,null,null,null,"Sth Wairarapa"]
["Tararua District",{"$f":"B106","v":0},{"$f":"C106","v":0},0,{"$error":"#DIV/0!"},{"$f":"F106","v":0},null,0,0,0,{"$error":"#DIV/0!"},0,null,0,0,0,{"$error":"#DIV/0!"},0,null,{"$f":"T106","v":6806000},null,{"$f":"V106","v":7041800},null,null,{"$f":"Y106","v":0},null,null,{"$f":"AB106","v":12},567166.66666666663,null,null,null,null,null,"Tararua"]
["Total",{"$f":"SUM(B188:B196)","v":746699.50155986194},{"$f":"SUM(C188:C196)","v":937395.06074760319},{"$f":"SUM(D188:D196)","v":190695.55918774119},0.255384607582269,{"$f":"SUM(F188:F196)","v":929288.41435517068},null,6.7011707571477821,8.4125466213037452,1.7113758641559631,0.25538460758226905,8.3397944343396144,null,49.7633789776649,62.472179989843596,12.708801012178697,0.25538460758226922,61.931916984683149,null,{"$f":"SUM(T188:T196)","v":10376902540},null,{"$f":"SUM(V188:V196)","v":11142821584.771545},null,null,{"$f":"SUM(Y188:Y196)","v":2783944946.1928864},null,null,{"$f":"SUM(AB188:AB196)","v":15005},691562.9816727757]
[null,{"$f":"ROUND(B197-SUMIF($X$127:$X$132,\"rural\",B127:B132)-B134,4)","v":0},{"$f":"ROUND(C197-SUMIF($X$127:$X$132,\"rural\",C127:C132)-C134,4)","v":0},{"$f":"ROUND(D197-SUMIF($X$127:$X$132,\"rural\",D127:D132)-D134,4)","v":0},null,{"$f":"ROUND(F197-SUMIF($X$127:$X$132,\"rural\",F127:F132)-F134,4)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(T197-SUMIF($X$127:$X$132,\"rural\",T127:T132)-T134,4)","v":0},null,{"$f":"ROUND(V197-SUMIF($X$127:$X$132,\"rural\",V127:V132)-V134,4)","v":0},null,null,{"$f":"ROUND(Y197-SUMIF($X$127:$X$132,\"rural\",Y127:Y132)-Y134,4)","v":0},null,null,{"$f":"ROUND(AB197-SUMIF($X$127:$X$132,\"rural\",AB127:AB132)-AB134,4)","v":0}]
[null,{"$f":"SUM(B197,B184,B171)-B108","v":0},{"$f":"SUM(C197,C184,C171)-C108","v":0},{"$f":"SUM(D197,D184,D171)-D108","v":-3.7252902984619141E-9},null,{"$f":"SUM(F197,F184,F171)-F108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T197,T184,T171)-T108","v":0},null,{"$f":"SUM(V197,V184,V171)-V108","v":0},null,null,{"$f":"SUM(Y197,Y184,Y171)-Y108","v":0},null,null,{"$f":"SUM(AB197,AB184,AB171)-AB108","v":0}]

{"sheet":"Checks","index":25,"n_rows":71,"n_cols":2,"rows_kept":71,"cut":false,"hidden":false,"merged":[[1,0,1,1]]}
["Value checks"]
[{"$f":"check_total","v":-3.7252902984619141E-9}]
[]
["Tab/component","Check"]
[]
["OVERALL",{"$f":"SUM(B8:B71)","v":-3.7252902984619141E-9}]
[]
[]
["Summary"]
["Current rates model",{"$f":"SUM(Comparison!M7:N28)","v":0}]
["Proposed rates model",{"$f":"SUM(Comparison!M33:N55)","v":0}]
["Delta",{"$f":"SUM(Comparison!M60:M81)","v":0}]
[]
["Council wide model"]
["District wide total check",{"$f":"SUM('Council wide view'!B114:D115)","v":0}]
["District wide rates by category",{"$f":"SUM('Council wide view'!B133:X133)","v":0}]
["District wide combined TA summary for graphs",{"$f":"SUM('Council wide view'!B144:X144)","v":0}]
["District wide residential summary",{"$f":"SUM('Council wide view'!B157:X157)","v":0}]
["District wide business summary",{"$f":"SUM('Council wide view'!B170:X170)","v":0}]
["District wide rural summary",{"$f":"SUM('Council wide view'!B183:X183)","v":0}]
["Total category allocaiton",{"$f":"SUM('Council wide view'!B184:X184)","v":0}]
["Category split matches river and PT models",{"$f":"COUNTIF('Council wide view'!AE69:AE112,\">0\")+COUNTIF('Council wide view'!AE69:AE112,\"<0\")","v":0}]
[]
["River rates model"]
["PT total check",{"$f":"SUM('Flood protection model'!B107:AC108)","v":0}]
["Wairarapa average (excl Tararua)",{"$f":"SUM('Flood protection model'!B121:Z121)","v":0}]
["Rates by category",{"$f":"SUM('Flood protection model'!B132:Z132)","v":0}]
["Combined TA summary for graphs",{"$f":"SUM('Flood protection model'!B143:Z143)","v":0}]
["TA summary",{"$f":"SUM('Flood protection model'!B156:Z156)","v":0}]
["Residential summary",{"$f":"SUM('Flood protection model'!B168:Z168)","v":0}]
["Business summary",{"$f":"SUM('Flood protection model'!B181:Z181)","v":0}]
["Rural summary",{"$f":"SUM('Flood protection model'!B194:Z194)","v":0}]
["Total category allocaiton",{"$f":"SUM('Flood protection model'!B195:Z195)","v":0}]
[]
["PT model"]
["PT total check",{"$f":"SUM('PT model'!B110:AC111)","v":0}]
["Wairarapa average (excl Tararua)",{"$f":"SUM('PT model'!B124:AC124)","v":0}]
["Rates by category",{"$f":"SUM('PT model'!B135:AC135)","v":0}]
["Combined TA summary for graphs",{"$f":"SUM('PT model'!B146:AC146)","v":0}]
["TA summary",{"$f":"SUM('PT model'!B159:AC159)","v":0}]
["Residential summary",{"$f":"SUM('PT model'!B172:AC172)","v":0}]
["Business summary",{"$f":"SUM('PT model'!B185:AC185)","v":0}]
["Rural summary",{"$f":"SUM('PT model'!B198:AC198)","v":0}]
["Total category allocaiton",{"$f":"SUM('PT model'!B199:AC199)","v":-3.7252902984619141E-9}]
[]
["Flood data"]
["Totals reconcile",{"$f":"SUM('Flood data'!R7:R170)","v":0}]
[]
["Finance data"]
["Total reconcile with source file",{"$f":"SUM('Finance data'!O97:R97)","v":0}]
[]
["Summarised data"]
["Data match to source - current",{"$f":"SUM('Summarised data'!Q9:Q52)","v":0}]
["District + non-region wide check - current",{"$f":"'Summarised data'!Q55","v":0}]
["Data match to source - proposed",{"$f":"SUM('Summarised data'!Q59:Q102)","v":0}]
["District + non-region wide check - proposed",{"$f":"'Summarised data'!Q104","v":0}]
["Allocation of river rates",{"$f":"SUM('Summarised data'!AP5:AP100,'Summarised data'!AT5:AT100)","v":0}]
[]
["Transport model"]
["TA allocation - proposed",{"$f":"SUM(Tran!H8:H44)","v":0}]
["Total - proposed",{"$f":"SUM(Tran!D51:F51,Tran!D66,Tran!E50:F50)","v":0}]
["TA allocation - current",{"$f":"SUM(Tran!Q8:Q44)","v":0}]
["Total - current",{"$f":"SUM(Tran!M51,Tran!N50:O51,Tran!M66)","v":0}]
[]
["Stadium"]
["Total check",{"$f":"SUM(Stad!D67,Stad!F67,Stad!D57,Stad!F57,Stad!F51,Stad!E8:E50)","v":0}]
[]
["WRS"]
["Collection amount",{"$f":"SUM(WRS!F8:F50)","v":0}]
["CV apportionment",{"$f":"SUM(WRS!J8:J49)","v":0}]
["Total",{"$f":"WRS!D52","v":0}]

{"sheet":"45100 data","index":26,"n_rows":39,"n_cols":11,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[null,"Existing 45100","Current Year Base"]
[null,null,"2017/18"]
[null,null,"Total Rates & Levies","General Rates","River Rate-HCC","River Rate-UHCC","River Rate-KCC"]
["W.155/2/13","River Rate Reserve-Hutt City",135000,"-",135000,0,0]
["W.155/2/16","River Rate Reserve-Upper City",15000,"-",0,15000,0]
["W.156/14/2","Flood Protect Investmen WPAC - Landcare",50000,"-",18250,18250,13500]
["W.445/1/1","WFP River Rate Reserves & Investments",125000,125000,0,0,0]
["W.446/1/1","Administration Flood protection (Ops)",192074.73612735112,192074.73612735112,0,0,0]
["Unit.45100","Flood Protection Management",517074.73612735112,317074.73612735112,153250,33250,13500]
[]
[]
[]
[null,"45100 updated","Current Year Base"]
[null,null,"2017/18"]
[null,null,"Total Rates & Levies","Protected Region 30%","River Rate-HCC","River Rate-UHCC","River Rate-KCC","MDC ECV","CDC ECV","SWDC ECV","Check"]
[null,null,null,"General Rates","Hutt City","Upper Hutt City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District"]
["W.155/2/13","River Rate Reserve-Hutt City (HCC is rating $50k extra per year to restore its flood reserves)",135000,{"$f":"(C17-50000)*protected_region","v":25500},{"$f":"C17-D17","v":109500},0,0,null,null,null,{"$f":"C17-SUM(D17:J17)","v":0}]
["W.155/2/16","River Rate Reserve-Upper City",15000,{"$f":"+C18*protected_region","v":4500},0,{"$f":"($C18-$D18)","v":10500},0,null,null,null,0]
["W.156/14/2","Flood Protect gen rate Investmen WPAC ",50000,{"$f":"+C19*protected_region","v":15000},{"$f":"($C19-$D19)*0.365","v":12775},{"$f":"($C19-$D19)*0.365","v":12775},{"$f":"($C19-$D19)*0.27","v":9450},null,null,null,0]
["W.445/1/1","LAPP contribution",25000,{"$f":"+C20*protected_region","v":7500},{"$f":"($C20-$D20)/2*0.365","v":3193.75},{"$f":"($C20-$D20)/2*0.365","v":3193.75},{"$f":"($C20-$D20)/2*0.27","v":2362.5},{"$f":"($C20-$D20)/2*0.22","v":1925},{"$f":"($C20-$D20)/2*0.07","v":612.50000000000011},{"$f":"($C20-$D20)/2*0.71","v":6212.5},0]
["W.445/1/1","WFP gen rate Investment ",50000,{"$f":"+C21*protected_region","v":15000},{"$f":"($C21-$D21)*0.365","v":12775},{"$f":"($C21-$D21)*0.365","v":12775},{"$f":"($C21-$D21)*0.27","v":9450},null,null,null,0]
["W.445/1/1","Wai gen rate Investment ($50k also budgeted in unit. 45240 paid 100% by wai schemes)",50000,{"$f":"+C22*protected_region+15000","v":30000},null,null,null,{"$f":"($C22-$D22)*0.22","v":4400},{"$f":"($C22-$D22)*0.07","v":1400.0000000000002},{"$f":"($C22-$D22)*0.71","v":14200},0]
["W.446/1/1","WFP gen rate flood contingency reserve",{"$f":"192075/2","v":96037.5},{"$f":"+C23*protected_region","v":28811.25},{"$f":"($C23-$D23)*0.365","v":24537.581249999999},{"$f":"($C23-$D23)*0.365","v":24537.581249999999},{"$f":"($C23-$D23)*0.27","v":18151.087500000001},null,null,null,0]
["W.446/1/1","Wai gen rate flood contingency reserve ($100k also budgeted in unit.45240 paid 100% by Wai schemes)",{"$f":"192075/2","v":96037.5},{"$f":"+C24*protected_region+30000","v":58811.25},null,null,null,{"$f":"($C24-$D24)*0.22","v":8189.7749999999996},{"$f":"($C24-$D24)*0.07","v":2605.8375000000001},{"$f":"($C24-$D24)*0.71","v":26430.637499999997},0]
["Unit.45100","Flood Protection Management",{"$f":"SUM(C17:C24)","v":517075},185122.5,162781.33124999999,63781.331250000003,39413.587500000001,14514.775,4618.3375000000005,46843.137499999997,0]
[null,null,null,{"$f":"D25/$C$25","v":0.35801866266982546},0.31481183822462888,0.12335025141420491,7.6224121259004976E-2,2.8070927815113861E-2,8.9316588502635023E-3,9.0592539766958372E-2,0]
[]
[null,"Increased by $15k and $30k for the $150k budgeted in unit 45240 funded 100% by schemes"]
[]
[null,"Reconciliation"]
[null,"Total rates in unit.45480",517075]
[null,"Less extra HCC reserve contribution",-50000]
[null,"Investment and reserves in Wairarapa unit 45240",150000]
[null,"Sub total reserves and investment contributions",{"$f":"SUM(C31:C33)","v":617075}]
[]
[null,"Protected region @ 30%",{"$f":"C34*0.3","v":185122.5},{"$f":"C36/$C$34","v":0.3}]
[null,"Western contribution excluding $50k extra reserve contribution 35%",{"$f":"SUM(E25:G25)-50000","v":215976.25},{"$f":"C37/C34","v":0.35}]
[null,"Wairarapa contribution 35%",{"$f":"SUM(H25:J25)+150000","v":215976.25},{"$f":"C38/C34","v":0.35}]
[null,null,{"$f":"SUM(C36:C38)","v":617075},{"$f":"SUM(D36:D38)","v":0.99999999999999989}]

{"sheet":"Flood data","index":27,"n_rows":170,"n_cols":27,"rows_kept":170,"cut":false,"hidden":false,"merged":[]}
["River rates funding allocations"]
[]
[]
["TA",null,null,"Hutt City","Upper Hutt City","Wellington City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District"]
["ECV ($m)",null,null,{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(D4,NRV!$B$9:$B$50,0),)/1000000","v":21472.720375000001},{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(E4,NRV!$B$9:$B$50,0),)/1000000","v":8129.5570669999997},{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(F4,NRV!$B$9:$B$50,0),)/1000000","v":63374.831602999999},{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(G4,NRV!$B$9:$B$50,0),)/1000000","v":10072.475598000001},{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(H4,NRV!$B$9:$B$50,0),)/1000000","v":12948.799292},{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(I4,NRV!$B$9:$B$50,0),)/1000000","v":5010.7405159999998},{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(J4,NRV!$B$9:$B$50,0),)/1000000","v":2315.4405929999998},{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(K4,NRV!$B$9:$B$50,0),)/1000000","v":3724.9591989999999},{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(L4,NRV!$B$9:$B$50,0),)/1000000","v":7.0418000000000003}]
[]
["Current"]
[null,null,"General Rates","Hutt City","Upper Hutt City","Wellington City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Non District Wide","Special Rates","External revenue","Total",null,"Checks "]
["Unit.45411",null,610109,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C9:O9)","v":610109},null,{"$f":"SUM(C9:O9)-P9","v":0}]
["Unit.45451",null,333318,null,null,null,null,null,null,null,null,null,null,null,null,333318,null,0]
["Unit.45453",null,1120928,null,null,null,null,null,null,null,null,null,null,null,null,1120928,null,0]
["Unit.45454",null,119884,null,null,null,null,null,null,null,null,null,null,null,null,119884,null,0]
["Unit.45477",null,61409,null,null,null,null,null,null,null,null,null,null,null,null,61409,null,0]
["Unit.45472","Reg & Ongoing HCC 50%",67187.378331423024,67187.378331423024,null,null,null,null,null,null,null,null,null,null,null,134374.75666284605,null,0]
["Unit.45473","Reg & Ongoing UHCC 50%",57947.75,null,57947.75,null,null,null,null,null,null,null,null,null,null,115895.5,null,0]
["Unit.45474","Reg & Ongoing WCC 50%",8241,null,null,8241,null,null,null,null,null,null,null,null,null,16482,null,0]
["Unit.45475","Reg & Ongoing PCC 50%",10902.28719042667,null,null,null,10902.28719042667,null,null,null,null,null,null,null,null,21804.574380853341,null,0]
["Unit.45476","Reg & Ongoing KCC 50%",133799.9331509133,null,null,null,null,133799.9331509133,null,null,null,null,null,null,null,267599.86630182661,null,0]
["Total",null,{"$f":"SUM(C9:C18)","v":2523726.3486727625},67187.378331423024,57947.75,8241,10902.28719042667,133799.9331509133,{"$f":"SUM(I9:I18)","v":0},0,0,0,0,0,0,2801804.697345525,null,0]
[null,null,{"$f":"C19-SUM(C9:C18)","v":0},{"$f":"D19-SUM(D9:D18)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P19-SUM(P9:P18)","v":0},null,{"$f":"SUM(C20:P20)","v":0}]
[]
["Proposed allocations"]
[null,null,"General Rates","Hutt City","Upper Hutt City","Wellington City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Non District Wide","Special Rates","External revenue","Total",null,"Checks ","Allocation basis"]
["Unit.45411",null,{"$f":"protected_region","v":0.3},{"$f":"protected_catchment_property*63%","v":0.44099999999999995},{"$f":"protected_catchment_property*24%","v":0.16799999999999998},null,null,{"$f":"protected_catchment_property*13%","v":9.0999999999999998E-2},null,null,null,null,null,null,null,{"$f":"SUM(C24:O24)","v":0.99999999999999978},null,{"$f":"1-SUM(C24:O24)","v":0},"As per Stephen Hill \"Flood Protection Profit Centre Structure\" ratios"]
["Unit.45451",null,0.3,{"$f":"protected_catchment_property*57%","v":0.39899999999999997},{"$f":"protected_catchment_property*12%","v":8.3999999999999991E-2},{"$f":"protected_catchment_property*1%","v":6.9999999999999993E-3},{"$f":"protected_catchment_property*2%","v":1.3999999999999999E-2},{"$f":"protected_catchment_property*28%","v":0.19600000000000001},null,null,null,null,null,null,null,1,null,0,"As per Stephen Hill \"Flood Protection Profit Centre Structure\" ratios"]
["Unit.45453",null,0.3,null,null,null,null,null,{"$f":"protected_catchment_property*(I$5/SUM($I$5:$K$5))","v":0.31738972300088186},{"$f":"protected_catchment_property*(J$5/SUM($I$5:$K$5))","v":0.14666435950746959},{"$f":"protected_catchment_property*(K$5/SUM($I$5:$K$5))","v":0.23594591749164862},null,null,null,null,1,null,0,"As per Stephen Hill \"Flood Protection Profit Centre Structure\" ratios, all Wairarapa. Split by ECV"]
["Unit.45454",null,0.3,{"$f":"protected_catchment_property*57%","v":0.39899999999999997},{"$f":"protected_catchment_property*12%","v":8.3999999999999991E-2},{"$f":"protected_catchment_property*1%","v":6.9999999999999993E-3},{"$f":"protected_catchment_property*2%","v":1.3999999999999999E-2},{"$f":"protected_catchment_property*28%","v":0.19600000000000001},null,null,null,null,null,null,null,1,null,0,"As per Stephen Hill \"Flood Protection Profit Centre Structure\" ratios"]
["Unit.45477",null,0.3,null,null,null,null,null,{"$f":"protected_catchment_property*I$5/SUM($I$5:$K$5)","v":0.31738972300088186},{"$f":"protected_catchment_property*J$5/SUM($I$5:$K$5)","v":0.14666435950746959},{"$f":"protected_catchment_property*K$5/SUM($I$5:$K$5)","v":0.23594591749164862},null,null,null,null,1,null,0,"As per Stephen Hill \"Flood Protection Profit Centre Structure\" ratios, all Wairarapa. Split by ECV"]
["Unit.45472",null,0.3,{"$f":"protected_catchment_property","v":0.7},null,null,null,null,null,null,null,null,null,null,null,1,null,0,"As per Stephen Hill \"Flood Protection Profit Centre Structure\" ratios"]
["Unit.45473",null,0.3,null,{"$f":"protected_catchment_property","v":0.7},null,null,null,null,null,null,null,null,null,null,1,null,0,"As per Stephen Hill \"Flood Protection Profit Centre Structure\" ratios"]
["Unit.45474",null,0.3,null,null,{"$f":"protected_catchment_property","v":0.7},null,null,null,null,null,null,null,null,null,1,null,0,"As per Stephen Hill \"Flood Protection Profit Centre Structure\" ratios"]
["Unit.45475",null,0.3,null,null,null,{"$f":"protected_catchment_property","v":0.7},null,null,null,null,null,null,null,null,1,null,0,"As per Stephen Hill \"Flood Protection Profit Centre Structure\" ratios"]
["Unit.45476",null,0.3,null,null,null,null,{"$f":"protected_catchment_property","v":0.7},null,null,null,null,null,null,null,1,null,0,"As per Stephen Hill \"Flood Protection Profit Centre Structure\" ratios"]
[]
["Proposed values"]
[null,null,"General Rates","Hutt City","Upper Hutt City","Wellington City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Non District Wide","Special Rates","External revenue","Total",null,"Checks "]
["Unit.45411",null,{"$f":"$P9*C24","v":183032.69999999998},269058.06899999996,102498.31199999999,0,0,55519.919000000002,0,0,0,0,0,0,0,{"$f":"SUM(C37:O37)","v":610109},null,{"$f":"P37-P9","v":0}]
["Unit.45451",null,{"$f":"$P10*C25","v":99995.4},132993.88199999998,27998.711999999996,2333.2259999999997,4666.4519999999993,65330.328000000001,0,0,0,0,0,0,0,333317.99999999994,null,0]
["Unit.45453",null,{"$f":"$P11*C26","v":336278.39999999997},0,0,0,0,0,355771.02742393251,164400.18717398887,264478.38540207868,0,0,0,0,1120928,null,0]
["Unit.45454",null,{"$f":"$P12*C27","v":35965.199999999997},47833.715999999993,10070.255999999999,839.18799999999987,1678.3759999999997,23497.263999999999,0,0,0,0,0,0,0,119883.99999999999,null,0]
["Unit.45477",null,{"$f":"$P13*C28","v":18422.7},0,0,0,0,0,19490.585499761153,9006.5116529942006,14489.202847244649,0,0,0,0,61409.000000000007,null,0]
["Unit.45472",null,{"$f":"$P14*C29","v":40312.426998853814},94062.329663992234,0,0,0,0,0,0,0,0,0,0,0,134374.75666284605,null,0]
["Unit.45473",null,{"$f":"$P15*C30","v":34768.65},0,81126.849999999991,0,0,0,0,0,0,0,0,0,0,115895.5,null,0]
["Unit.45474",null,{"$f":"$P16*C31","v":4944.5999999999995},0,0,11537.4,0,0,0,0,0,0,0,0,0,16482,null,0]
["Unit.45475",null,{"$f":"$P17*C32","v":6541.372314256002},0,0,0,15263.202066597338,0,0,0,0,0,0,0,0,21804.574380853341,null,0]
["Unit.45476",null,{"$f":"$P18*C33","v":80279.95989054798},0,0,0,0,187319.90641127861,0,0,0,0,0,0,0,267599.86630182661,null,0]
["Total",null,{"$f":"SUM(C37:C46)","v":840541.40920365776},543947.99666399218,221694.13,14709.813999999998,21608.030066597337,331667.41741127858,375261.61292369367,173406.69882698308,278967.58824932331,0,0,0,0,2801804.6973455264,null,0]
[null,null,{"$f":"C47-SUM(C37:C46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C48:P48)","v":0}]
[]
["CHANGE",null,{"$f":"C47-C19","v":-1683184.9394691046},{"$f":"D47-D19","v":476760.61833256914},163746.38,6468.8139999999985,10705.742876170667,197867.48426036528,375261.61292369367,173406.69882698308,278967.58824932331,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
["Current"]
[null,null,"General Rates","Hutt City","Upper Hutt City","Wellington City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Non District Wide","Special Rates","External revenue","Total",null,"Checks ",null,"General Rates","Masterton District","Carterton District","South Wairarapa District","Non District Wide","Special Rates","External revenue","Checks "]
["Unit.45100","Flood Protection Management (reserves and investments)",317074.73612735112,153250,33250,0,0,13500,0,0,0,0,0,0,570184.1,{"$f":"SUM(C59:O59)","v":1087258.836127351},null,{"$f":"SUM(C59:O59)-P59","v":0}]
["Unit.45201","FP Ops Delivery & Planning Administration",19480.639209378976,0,0,0,0,0,0,0,0,0,0,0,169444,188924.63920937898,null,0]
["Unit.45212","P Maintenance Works - Hutt City 50%",705433.14077586459,705433.14077586459,0,0,0,0,0,0,0,0,0,0,117209,1528075.2815517292,null,0]
["Unit.45213","FP Maintenance Works - Upper Hutt City 50%",432410.44255149981,0,432410.44255149981,0,0,0,0,0,0,0,0,0,16656,881476.88510299963,null,0]
["Unit.45214","FP Maintenance Works - Wellington City 50%",35014.42410394521,0,0,35014.42410394521,0,0,0,0,0,0,0,0,23711,93739.84820789042,null,0]
["Unit.45215","FP Maintenance Works - Porirua City 50%",16189.729299773659,0,0,0,16189.729299773659,0,0,0,0,0,0,0,31702,64081.458599547317,null,0]
["Unit.45230","FP Maintenance Works Kapiti",590179.09266126831,0,0,0,0,590179.09266126831,0,0,0,0,0,0,59000,1239358.1853225366,null,0]
["Unit.45241","FP Maintenance Works - LWVD River Scheme 50%",509257.5,0,0,0,0,0,0,0,0,0,2563.2600000000002,754372.62,57688,1323881.3799999999,null,0]
["Unit.45242","FP Maintenance Works - Waiohine River Scheme 50%",197885,0,0,0,0,0,0,0,0,0,90734.1,100446.54000000001,26406,415471.64,null,0]
["Unit.45243","FP Maintenance Works - Gladstone River Scheme 50%",95342,0,0,0,0,0,0,8506.7999999999993,0,0,0,67246.559999999998,13204,184299.36,null,0]
["Unit.45244","FP Maintenance Works - Waipoua River Scheme 50%",67683.252120084857,0,0,0,0,0,0,0,0,0,0,50878.62,26155,144716.87212008485,null,0]
["Unit.45245","FP Maintenance Works - Waingawa River Scheme 50%",102535,0,0,0,0,0,0,14732.88,0,0,0,39838.14,54211,211317.02000000002,null,0]
["Unit.45246","FP Maintenance Works - Taueru River Scheme 50%",4090,0,0,0,0,0,0,0,0,0,0,2218.5,502,6810.5,null,0]
["Unit.45247","FP Maintenance Works - Whangahue River Scheme 50%",3835,0,0,0,0,0,0,0,0,0,0,4033,"0",7868,null,0]
["Unit.45249","FP Maintenance Works - Te Ore Ore River Scheme 50%",85152.5,0,0,0,0,0,0,0,0,0,0,29060.615999999998,65478,179691.11599999998,null,0]
["Unit.45250","FP Maintenance Works - Mt Bruce River Scheme 50%",70185.5,0,0,0,0,0,0,0,0,0,0,41183.520000000004,15338,126707.02,null,0]
["Unit.45251","FP Maintenance Works - Kopuaranga River Scheme 50%",17540,0,0,0,0,0,0,0,0,0,0,21919,11728,51187,null,0]
["Unit.45253","FP Maintenance Works - Drainage Schemes 100%",0,0,0,0,0,0,0,0,0,0,0,278719,3500,282219,null,0]
["Unit.45270","FP Isolated Works",98301,0,0,0,0,0,0,0,0,0,0,0,138216,236517,null,0]
["Unit.45280","FP Planning Other",808780.07222086925,0,0,0,0,0,0,0,0,0,0,0,"0",808780.07222086925,null,0]
["Unit.45312","FMP Imp Hutt City 50%",2759715.8620754178,2759715.8620754178,0,0,0,0,0,0,0,0,0,0,1210600.6498739922,6730032.374024828,null,0]
["Unit.45313","FMP Imp Upper Hutt City 50%",154437.25818481695,0,154437.25818481695,0,0,0,0,0,0,0,0,0,0,308874.5163696339,null,0]
["Unit.45314","FMP Imp Wgtn City 50%",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Unit.45315","FMP Imp Porirua City 50%",1215.6633852231803,0,0,0,1215.6633852231803,0,0,0,0,0,0,0,0,2431.3267704463606,null,0]
["Unit.45330","FMP Kapiti",630746.77570764779,0,0,0,0,630746.77570764779,0,0,0,0,0,0,0,1261493.5514152956,null,0]
["Unit.45341","FMP LWVD 50%",315218,0,0,0,0,0,0,0,0,0,0,0,0,315218,null,0]
["Unit.45342","FMP Waiohine 50%",57281,0,0,0,0,0,0,0,0,0,0,0,0,57281,null,0]
["Unit.45343","FMP Wai other 100%",60350,0,0,0,0,0,0,0,0,0,0,0,0,60350,null,0]
["Unit.45344","TeKauru",171,0,0,0,0,0,0,0,0,0,0,0,0,171,null,0]
["Total","Total",{"$f":"SUM(C59:C87)","v":8155504.5884231431},{"$f":"SUM(D59:D87)","v":3618399.0028512822},620097.70073631674,35014.42410394521,17405.392684996837,1234425.8683689162,0,23239.68,0,0,93297.36,1389916.1159999999,2610932.7498739921,17798232.883042589,null,0]
["Checks",null,{"$f":"C88-SUM(C59:C87)","v":0},{"$f":"D88-SUM(D59:D87)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"P88-SUM(P59:P87)","v":0},null,{"$f":"SUM(C89:P89)","v":0}]
[]
["Proposed"]
[null,null,"General Rates","Hutt City","Upper Hutt City","Wellington City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Non District Wide","Special Rates","External revenue","Total",null,"Checks ","Allocation basis","Masterton","Carterton","South Wairarapa"]
["Unit.45100","Flood Protection Management (reserves and investments)",{"$f":"(1-$O93)*IFERROR(INDEX('45100 data'!$D$26:$J$26,,MATCH(C92,'45100 data'!$D$16:$J$16,0)),0)","v":0.17026525734023437},{"$f":"(1-$O93)*IFERROR(INDEX('45100 data'!$D$26:$J$26,,MATCH(D92,'45100 data'!$D$16:$J$16,0)),0)","v":0.14971710762045229},{"$f":"(1-$O93)*IFERROR(INDEX('45100 data'!$D$26:$J$26,,MATCH(E92,'45100 data'!$D$16:$J$16,0)),0)","v":5.8662479054593486E-2},{"$f":"(1-$O93)*IFERROR(INDEX('45100 data'!$D$26:$J$26,,MATCH(F92,'45100 data'!$D$16:$J$16,0)),0)","v":0},{"$f":"(1-$O93)*IFERROR(INDEX('45100 data'!$D$26:$J$26,,MATCH(G92,'45100 data'!$D$16:$J$16,0)),0)","v":0},{"$f":"(1-$O93)*IFERROR(INDEX('45100 data'!$D$26:$J$26,,MATCH(H92,'45100 data'!$D$16:$J$16,0)),0)","v":3.6250399699600769E-2},{"$f":"(1-SUM($C93:$H93,$L93:$O93))*(I$5/SUM($I$5:$K$5))","v":2.7513717893354661E-2},1.2713964946139276E-2,2.0453558957660132E-2,{"$f":"(1-$O93)*IFERROR(INDEX('45100 data'!$D$26:$J$26,,MATCH(L92,'45100 data'!$D$16:$J$16,0)),0)","v":0},{"$f":"(1-$O93)*IFERROR(INDEX('45100 data'!$D$26:$J$26,,MATCH(M92,'45100 data'!$D$16:$J$16,0)),0)","v":0},{"$f":"(1-$O93)*IFERROR(INDEX('45100 data'!$D$26:$J$26,,MATCH(N92,'45100 data'!$D$16:$J$16,0)),0)","v":0},{"$f":"IFERROR(O59/SUM(C59:O59),0)","v":0.52442351448796509},{"$f":"SUM(C93:O93)","v":1},null,{"$f":"1-SUM(C93:O93)","v":0},"External revenue netted off before applying split provided by Stephen Hill in 45100 tab"]
["Unit.45201","FP Ops Delivery & Planning Administration",{"$f":"(1-$O94)*protected_region","v":3.0933983980441903E-2},{"$f":"(1-$O94)*protected_catchment_property*D5/SUM($D$5:$K$5)","v":1.21990684193989E-2},{"$f":"(1-$O94)*protected_catchment_property*E5/SUM($D$5:$K$5)","v":4.6185588573679198E-3},{"$f":"(1-$O94)*protected_catchment_property*F5/SUM($D$5:$K$5)","v":3.6004469545134692E-2},{"$f":"(1-$O94)*protected_catchment_property*G5/SUM($D$5:$K$5)","v":5.7223685134831391E-3},{"$f":"(1-$O94)*protected_catchment_property*H5/SUM($D$5:$K$5)","v":7.3564637248330969E-3},2.8466987563301491E-3,1.3154466561184513E-3,2.1162214816980258E-3,null,{"$f":"(1-$O94)*protected_catchment_property*M5/SUM($D$5:$K$5)","v":0},{"$f":"(1-$O94)*protected_catchment_property*N5/SUM($D$5:$K$5)","v":0},0.89688672006519365,{"$f":"SUM(C94:O94)","v":1},null,0,"External revenue netted off before allocation of 30%/70%"]
["Unit.45212","P Maintenance Works - Hutt City 50%",0.27698889549192041,{"$f":"(1-$O95)*protected_catchment_property","v":0.64630742281448095},null,null,null,null,null,null,null,null,null,null,7.6703681693598674E-2,1,null,0,"External revenue netted off before allocation of 30%/70%"]
["Unit.45213","FP Maintenance Works - Upper Hutt City 50%",0.29433133178595361,null,{"$f":"(1-$O96)*protected_catchment_property","v":0.68677310750055842},null,null,null,null,null,null,null,null,null,1.8895560713487983E-2,1,null,0,"External revenue netted off before allocation of 30%/70%"]
["Unit.45214","FP Maintenance Works - Wellington City 50%",0.22411658290480088,null,null,{"$f":"(1-$O97)*protected_catchment_property","v":0.52293869344453536},null,null,null,null,null,null,null,null,0.25294472365066367,0.99999999999999989,null,0,"External revenue netted off before allocation of 30%/70%"]
["Unit.45215","FP Maintenance Works - Porirua City 50%",0.15158577523285049,null,null,null,{"$f":"(1-$O98)*protected_catchment_property","v":0.35370014220998447},null,null,null,null,null,null,null,0.49471408255716498,1,null,0,"External revenue netted off before allocation of 30%/70%"]
["Unit.45230","FP Maintenance Works Kapiti",0.28571841441028312,null,null,null,null,{"$f":"(1-$O99)*protected_catchment_property","v":0.66667630029066061},null,null,null,null,null,null,4.7605285299056263E-2,1,null,0,"External revenue netted off before allocation of 30%/70%"]
["Unit.45241","FP Maintenance Works - LWVD River Scheme 50%",{"$f":"C66/P66/50%*protected_region","v":0.23080202245914208},null,null,null,null,null,{"$f":"(1-SUM($C100:$H100,$L100:$O100))*(I$5/SUM($I$5:$K$5))","v":6.9765895215571819E-2},{"$f":"(1-SUM($C100:$H100,$L100:$O100))*(J$5/SUM($I$5:$K$5))","v":3.2238505520951123E-2},{"$f":"(1-SUM($C100:$H100,$L100:$O100))*(K$5/SUM($I$5:$K$5))","v":5.1863614236238448E-2},null,{"$f":"IFERROR(M66/SUM($C66:$O66),0)","v":1.9361704445152029E-3},0.56981889117588469,4.3574900947696692E-2,1.0000000000000002,null,0,"Fix special and non-district wide rates; 30% PR, 20% protected catchment, 50% from special/external revenue, excludes rates for reserves which are funded through special rates. ",0,0.01,0.99]
["Unit.45242","FP Maintenance Works - Waiohine River Scheme 50%",0.28577401817365922,null,null,null,null,null,{"$f":"(1-SUM($C101:$H101,$L101:$O101))*(I$5/SUM($I$5:$K$5))","v":8.6382606160939707E-2},3.9917012704110202E-2,6.4216393250722967E-2,null,0.21838819130951995,0.24176509376187508,6.3556684639172967E-2,1,null,0,"Fix special and non-district wide rates; 30% PR, 20% protected catchment, 50% from special/external revenue, excludes rates for reserves which are funded through special rates. ",null,0.25,0.75]
["Unit.45243","FP Maintenance Works - Gladstone River Scheme 50%",0.31039283044715943,null,null,null,null,null,0.11475273771793221,5.3026722541619324E-2,8.5306605801665478E-2,null,0,0.36487679609956325,7.1644307392060402E-2,1,null,0,"Fix special and non-district wide rates; 30% PR, 20% protected catchment, 50% from special/external revenue, excludes rates for reserves which are funded through special rates. ",0.23,0.77]
["Unit.45244","FP Maintenance Works - Waipoua River Scheme 50%",0.28061656306635147,null,null,null,null,null,8.4823631639132202E-2,3.9196617608870374E-2,6.3057459462898466E-2,null,0,0.35157351906957574,0.18073220915317184,1,null,0,"Fix special and non-district wide rates; 30% PR, 20% protected catchment, 50% from special/external revenue, excludes rates for reserves which are funded through special rates. ",1]
["Unit.45245","FP Maintenance Works - Waingawa River Scheme 50%",0.29113130594024084,null,null,null,null,null,0.11961369565136516,5.5272949278764548E-2,8.8920217385078215E-2,null,0,0.18852310145202689,0.25653873029252444,1,null,0,"Fix special and non-district wide rates; 30% PR, 20% protected catchment, 50% from special/external revenue, excludes rates for reserves which are funded through special rates. ",0.49,0.51]
["Unit.45246","FP Maintenance Works - Taueru River Scheme 50%",0.36032596725644223,null,null,null,null,null,0.10891786565480674,5.0330454477691029E-2,8.096899137179718E-2,null,0,0.3257470082960135,7.3709712943249392E-2,1,null,0,"Fix special and non-district wide rates; 30% PR, 20% protected catchment, 50% from special/external revenue, excludes rates for reserves which are funded through special rates. ",0.28000000000000003,0.72]
["Unit.45247","FP Maintenance Works - Whangahue River Scheme 50%",0.29245043213014743,null,null,null,null,null,8.8400725376453049E-2,4.0849576491476934E-2,6.5716652885501672E-2,null,0,0.51258261311642095,0,1,null,0,"Fix special and non-district wide rates; 30% PR, 20% protected catchment, 50% from special/external revenue, excludes rates for reserves which are funded through special rates. ",1]
["Unit.45249","FP Maintenance Works - Te Ore Ore River Scheme 50%",0.28432958254875551,null,null,null,null,null,8.5945988043910307E-2,3.9715253441466092E-2,6.3891813547127155E-2,null,0,0.16172539103157443,0.36439197138716645,1,null,0,"Fix special and non-district wide rates; 30% PR, 20% protected catchment, 50% from special/external revenue, excludes rates for reserves which are funded through special rates. ",1]
["Unit.45250","FP Maintenance Works - Mt Bruce River Scheme 50%",0.3323517513078596,null,null,null,null,null,0.10046193360615199,4.6423006415955308E-2,7.4682894183132578E-2,null,0,0.32502950507398881,0.12105090941291177,1,null,0,"Fix special and non-district wide rates; 30% PR, 20% protected catchment, 50% from special/external revenue, excludes rates for reserves which are funded through special rates. ",1]
["Unit.45251","FP Maintenance Works - Kopuaranga River Scheme 50%",0.2055990778908707,null,null,null,null,null,6.2147651791447774E-2,2.8718149594467515E-2,4.6200250541331811E-2,null,0,0.42821419501045188,0.22912067517143025,1,null,0,"Fix special and non-district wide rates; 30% PR, 20% protected catchment, 50% from special/external revenue, excludes rates for reserves which are funded through special rates. ",1]
["Unit.45253","FP Maintenance Works - Drainage Schemes 100%",{"$f":"C76/SUM($C$76:$O$76)","v":0},0,0,0,0,0,0,0,0,null,{"$f":"M76/SUM($C$76:$O$76)","v":0},{"$f":"N76/SUM($C$76:$O$76)","v":0.98759828360245061},1.2401716397549421E-2,1,null,0,"No change. 100% targeted rate"]
["Unit.45270","FP Isolated Works",{"$f":"protected_region","v":0.3},null,null,null,null,null,5.2423339102835968E-2,2.4224588559658436E-2,3.8971245589322641E-2,null,null,null,0.58438082674818304,1,null,0,"30% PR, put remainder to Wairarapa catchment ECV"]
["Unit.45280","FP Planning Other",{"$f":"protected_region","v":0.3},{"$f":"protected_catchment_property*SUM(D126:D144,D146:D154)/SUM($D126:$N$144,$D$146:$N$154)","v":0.35273487683310706},{"$f":"protected_catchment_property*SUM(E126:E144,E146:E154)/SUM($D126:$N$144,$D$146:$N$154)","v":6.2318506062457903E-2},{"$f":"protected_catchment_property*SUM(F126:F144,F146:F154)/SUM($D126:$N$144,$D$146:$N$154)","v":3.9253039805595517E-3},{"$f":"protected_catchment_property*SUM(G126:G144,G146:G154)/SUM($D126:$N$144,$D$146:$N$154)","v":1.7894932144196915E-3},{"$f":"protected_catchment_property*SUM(H126:H144,H146:H154)/SUM($D126:$N$144,$D$146:$N$154)","v":0.12306318139644995},7.0809029884382563E-2,3.2720533346662223E-2,5.2639075281961129E-2,null,null,null,null,1,null,0,"30% PR, 70% based on direct costs. Ratios as provided by Stephen Hill"]
["Unit.45312","FMP Imp Hutt City 50%",{"$f":"(1-$O113)*protected_region","v":0.2460358918385111},{"$f":"(1-$O113)*protected_catchment_property","v":0.57408374762319259},null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(O79/SUM(C79:O79),0)","v":0.17988036053829629},0.99999999999999989,null,0,"External revenue netted off, remainder 30% PR, 70% HCC"]
["Unit.45313","FMP Imp Upper Hutt City 50%",{"$f":"(1-$O114)*protected_region","v":0.3},null,{"$f":"(1-$O114)*protected_catchment_property","v":0.7},null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(O80/SUM(C80:O80),0)","v":0},1,null,0,"External revenue netted off, remainder 30% PR, 70% UHCC"]
["Unit.45314","FMP Imp Wgtn City 50%",{"$f":"(1-$O115)*protected_region","v":0.3},null,null,{"$f":"(1-$O115)*protected_catchment_property","v":0.7},null,null,null,null,null,null,null,null,{"$f":"IFERROR(O81/SUM(C81:O81),0)","v":0},1,null,0,"External revenue netted off, remainder 30% PR, 70% WCC"]
["Unit.45315","FMP Imp Porirua City 50%",{"$f":"(1-$O116)*protected_region","v":0.3},null,null,null,{"$f":"(1-$O116)*protected_catchment_property","v":0.7},null,null,null,null,null,null,null,{"$f":"IFERROR(O82/SUM(C82:O82),0)","v":0},1,null,0,"External revenue netted off, remainder 30% PR, 70% PCC"]
["Unit.45330","FMP Kapiti",{"$f":"(1-$O117)*protected_region","v":0.3},null,null,null,null,{"$f":"(1-$O117)*protected_catchment_property","v":0.7},null,null,null,null,null,null,{"$f":"IFERROR(O83/SUM(C83:O83),0)","v":0},1,null,0,"External revenue netted off, remainder 30% PR, 70% KCDC"]
["Unit.45341","FMP LWVD 50%",{"$f":"((315200+340700)*protected_region)/315200","v":0.62427030456852795},null,null,null,null,null,{"$f":"(1-SUM($C118:$H118,$L118:$O118))*(I$5/SUM($I$5:$K$5))","v":0.17036106279457233},7.8723078754847811E-2,0.12664555388205198,null,null,null,null,1,null,{"$f":"1-SUM(C118:O118)","v":0},"Per email from Stephen Hill. Is on reserves (so shift difference to reserves)"]
["Unit.45342","FMP Waiohine 50%",{"$f":"protected_region","v":0.3},null,null,null,null,null,0.31738972300088186,0.14666435950746959,0.23594591749164862,null,null,null,null,1,null,{"$f":"1-SUM(C119:O119)","v":0},"Unit 45342 70% goes to SWDC"]
["Unit.45343","FMP Wai other 100%",1,null,null,null,null,null,null,null,null,null,null,null,null,1,null,{"$f":"1-SUM(C120:O120)","v":0},"Is gen rate or protected region only. Local share has already been paid."]
["Unit.45344","TeKauru",1,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(O87/SUM(C87:O87),0)","v":0},1,null,{"$f":"1-SUM(C121:O121)","v":0},"Is gen rate or protected region only. Immaterial amount"]
[]
[]
["Proposed values"]
[null,null,"General Rates","Hutt City","Upper Hutt City","Wellington City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Non District Wide","Special Rates","External revenue","Total",null,"Checks "]
["Unit.45100","Flood Protection Management (reserves and investments)",{"$f":"C93*$P59","v":185122.40552866715},162781.24817976632,63781.29870124242,0,0,39413.567386539209,29914.532894265063,13823.370729903329,22238.31270696771,0,0,0,570184.1,{"$f":"SUM(C126:O126)","v":1087258.8361273513},null,{"$f":"P126-P59","v":0}]
["Unit.45201","FP Ops Delivery & Planning Administration",{"$f":"C94*$P60","v":5844.1917628136953},2304.7045998254662,872.55956579551582,6802.1314187396447,1081.0964068329124,1389.8172550709771,537.81153547746123,248.52028490636243,399.80637991693692,0,0,0,169444,188924.63920937898,null,0]
["Unit.45212","P Maintenance Works - Hutt City 50%",{"$f":"C95*$P61","v":423259.88446551876},987606.39708621043,0,0,0,0,0,0,0,0,0,0,117209.00000000001,1528075.2815517292,null,0]
["Unit.45213","FP Maintenance Works - Upper Hutt City 50%",{"$f":"C96*$P62","v":259446.26553089989},0,605374.61957209976,0,0,0,0,0,0,0,0,0,16656,881476.88510299963,null,0]
["Unit.45214","FP Maintenance Works - Wellington City 50%",{"$f":"C97*$P63","v":21008.654462367125},0,0,49020.193745523284,0,0,0,0,0,0,0,0,23711.000000000004,93739.848207890405,null,0]
["Unit.45215","FP Maintenance Works - Porirua City 50%",{"$f":"C98*$P64","v":9713.8375798641937},0,0,0,22665.62101968312,0,0,0,0,0,0,0,31702,64081.458599547317,null,0]
["Unit.45230","FP Maintenance Works Kapiti",{"$f":"C99*$P65","v":354107.45559676096},0,0,0,0,826250.72972577566,0,0,0,0,0,0,59000,1239358.1853225366,null,0]
["Unit.45241","FP Maintenance Works - LWVD River Scheme 50%",{"$f":"C100*$P66","v":305554.5},0,0,0,0,0,92361.769634926604,42679.95717821439,68661.273186858991,0,2563.2600000000002,754372.62,57688,1323881.3799999999,null,0]
["Unit.45242","FP Maintenance Works - Waiohine River Scheme 50%",{"$f":"C101*$P67","v":118731},0,0,0,0,0,35889.523049159725,16584.386732077503,26680.090218762802,0,90734.1,100446.54000000001,26406,415471.64000000013,null,0]
["Unit.45243","FP Maintenance Works - Gladstone River Scheme 50%",{"$f":"C102*$P68","v":57205.19999999999},0,0,0,0,0,21148.856119662763,9772.7910273180132,15721.952853019233,0,0,67246.559999999998,13204,184299.36,null,0]
["Unit.45244","FP Maintenance Works - Waipoua River Scheme 50%",{"$f":"C103*$P69","v":40609.951272050908},0,0,0,0,0,12275.410652681478,5672.4118980427602,9125.4782973097117,0,0,50878.62,26155,144716.87212008485,null,0]
["Unit.45245","FP Maintenance Works - Waingawa River Scheme 50%",{"$f":"C104*$P70","v":61521},0,0,0,0,0,25276.409716233447,11680.114928199675,18790.355355566924,0,0,39838.14,54211,211317.02000000005,null,0]
["Unit.45246","FP Maintenance Works - Taueru River Scheme 50%",{"$f":"C105*$P71","v":2454},0,0,0,0,0,741.78512404206128,342.77556022031473,551.43931573762472,0,0,2218.5,502,6810.5000000000009,null,0]
["Unit.45247","FP Maintenance Works - Whangahue River Scheme 50%",{"$f":"C106*$P72","v":2301},0,0,0,0,0,695.53690726193258,321.40446783494053,517.05862490312711,0,0,4033,0,7868,null,0]
["Unit.45249","FP Maintenance Works - Te Ore Ore River Scheme 50%",{"$f":"C107*$P73","v":51091.5},0,0,0,0,0,15443.730507332899,7136.4782131198817,11480.791279547197,0,0,29060.615999999998,65478,179691.11599999998,null,0]
["Unit.45250","FP Maintenance Works - Mt Bruce River Scheme 50%",{"$f":"C108*$P74","v":42111.299999999996},0,0,0,0,0,12729.232230673373,5882.1208024065772,9462.846966920064,0,0,41183.520000000004,15338,126707.02000000002,null,0]
["Unit.45251","FP Maintenance Works - Kopuaranga River Scheme 50%",{"$f":"C109*$P75","v":10523.999999999998},0,0,0,0,0,3181.1518522488373,1469.9959232920087,2364.8522244591513,0,0,21919,11728,51186.999999999993,null,0]
["Unit.45253","FP Maintenance Works - Drainage Schemes 100%",{"$f":"C110*$P76","v":0},0,0,0,0,0,0,0,0,0,0,278719,3500,282219,null,0]
["Unit.45270","FP Isolated Works",{"$f":"C111*$P77","v":70955.099999999991},0,0,0,0,0,12399.010894585455,5729.5270123647342,9217.3620930498237,0,0,0,138216,236517,null,0]
["Unit.45280","FP Planning Other",{"$f":"C112*$P78","v":242634.02166626076},285284.93915989972,50401.96583389138,3174.7076368858197,1447.3064511971136,99531.048737550722,57268.932303780617,26463.715323218832,42573.435108184298,0,0,0,0,808780.07222086936,null,0]
["Unit.45312","FMP Imp Hutt City 50%",{"$f":"C113*$P79","v":1655829.5172452508},3863602.2069055848,0,0,0,0,0,0,0,0,0,0,1210600.6498739922,6730032.374024828,null,0]
["Unit.45313","FMP Imp Upper Hutt City 50%",{"$f":"C114*$P80","v":92662.354910890164},0,216212.16145874371,0,0,0,0,0,0,0,0,0,0,308874.51636963384,null,0]
["Unit.45314","FMP Imp Wgtn City 50%",{"$f":"C115*$P81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
["Unit.45315","FMP Imp Porirua City 50%",{"$f":"C116*$P82","v":729.39803113390815},0,0,0,1701.9287393124523,0,0,0,0,0,0,0,0,2431.3267704463606,null,0]
["Unit.45330","FMP Kapiti",{"$f":"C117*$P83","v":378448.06542458868},0,0,0,0,883045.48599070683,0,0,0,0,0,0,0,1261493.5514152956,null,0]
["Unit.45341","FMP LWVD 50%",{"$f":"C118*$P84","v":196781.23686548223},0,0,0,0,0,53700.873491979502,24814.931438945616,39920.958203592658,0,0,0,0,{"$f":"SUM(C151:O151)","v":315218},null,0]
["Unit.45342","FMP Waiohine 50%",{"$f":"C119*$P85","v":17184.3},0,0,0,0,0,18180.400723213515,8401.0811769473657,13515.218099839125,0,0,0,0,{"$f":"SUM(C152:O152)","v":57281.000000000007},null,0]
["Unit.45343","FMP Wai other 100%",{"$f":"C120*$P86","v":60350},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(C153:O153)","v":60350},null,0]
["Unit.45344","TeKauru",{"$f":"C121*$P87","v":171},0,0,0,0,0,0,0,0,0,0,0,0,171,null,0]
["Total",null,{"$f":"SUM(C126:C154)","v":4666351.1403425494},{"$f":"SUM(D126:D154)","v":5301579.4959312864},936642.60513177281,58997.032801148744,26895.952617025599,1849630.6490956433,391744.96763752471,181023.58269701232,291221.23091463541,0,93297.36,1389916.1159999999,2610932.7498739921,{"$f":"SUM(C155:O155)","v":17798232.883042589},null,0]
["Checks",null,{"$f":"C155-SUM(C126:C154)","v":0},{"$f":"D155-SUM(D126:D154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C156:P156)","v":0}]
[]
["CHANGE",null,{"$f":"C155-C88","v":-3489153.4480805937},{"$f":"D155-D88","v":1683180.4930800041},316544.90439545608,23982.608697203534,9490.559932028762,615204.7807267271,391744.96763752471,157783.90269701232,291221.23091463541,0,0,0,0,0]
[]
["Summary Current"]
[null,null,"General Rates","Hutt City","Upper Hutt City","Wellington City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Non District Wide","Special Rates","External Revenue","Total"]
["Understand flood risk",null,{"$f":"C19","v":2523726.3486727625},67187.378331423024,57947.75,8241,10902.28719042667,133799.9331509133,0,0,0,0,0,0,{"$f":"O19","v":0},{"$f":"SUM(C162:O162)","v":2801804.697345525}]
["Maintaining flood protection and control works. Improving flood security.",null,{"$f":"C88","v":8155504.5884231431},3618399.0028512822,620097.70073631674,35014.42410394521,17405.392684996837,1234425.8683689162,0,23239.68,0,0,93297.36,1389916.1159999999,{"$f":"O88","v":2610932.7498739921},{"$f":"SUM(C163:O163)","v":17798232.883042589}]
["Total",null,{"$f":"SUM(C162:C163)","v":10679230.937095907},3685586.3811827051,678045.45073631674,43255.42410394521,28307.679875423506,1368225.8015198295,0,23239.68,0,0,93297.36,1389916.1159999999,{"$f":"SUM(O162:O163)","v":2610932.7498739921},{"$f":"SUM(P162:P163)","v":20600037.580388114}]
[null,null,{"$f":"C164-SUM(C88,C19)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"O164-SUM(O88,O19)","v":0}]
["Summary Propose"]
[null,null,"General Rates","Hutt City","Upper Hutt City","Wellington City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Non District Wide","Special Rates","External Revenue","Total",null,null,null,"General rate","Protected catchment","Protected property","User charges/ External revenue","Total","Targeted rate"]
["Understand flood risk",null,{"$f":"C47","v":840541.40920365776},{"$f":"D47","v":543947.99666399218},221694.13,14709.813999999998,21608.030066597337,331667.41741127858,375261.61292369367,173406.69882698308,278967.58824932331,0,0,0,0,{"$f":"SUM(C168:O168)","v":2801804.6973455264},null,{"$f":"P168-P162","v":0},null,{"$f":"C168","v":840541.40920365776},{"$f":"SUM(D168:L168)","v":1961263.2881418681},{"$f":"SUM(M168:N168)","v":0},{"$f":"O168","v":0},{"$f":"SUM(T168:W168)","v":2801804.697345526},{"$f":"SUM(U168:V168)","v":1961263.2881418681}]
["Maintaining flood protection and control works. Improving flood security.",null,{"$f":"C155","v":4666351.1403425494},{"$f":"D155","v":5301579.4959312864},936642.60513177281,58997.032801148744,26895.952617025599,1849630.6490956433,391744.96763752471,181023.58269701232,291221.23091463541,0,93297.36,1389916.1159999999,2610932.7498739921,{"$f":"SUM(C169:O169)","v":17798232.883042589},null,{"$f":"P169-P163","v":0},null,{"$f":"C169","v":4666351.1403425494},{"$f":"SUM(D169:L169)","v":9037735.5168260485},{"$f":"SUM(M169:N169)","v":1483213.476},{"$f":"O169","v":2610932.7498739921},{"$f":"SUM(T169:W169)","v":17798232.883042589},{"$f":"SUM(U169:V169)","v":10520948.992826048}]
["Total",null,{"$f":"SUM(C168:C169)","v":5506892.5495462073},5845527.4925952787,1158336.7351317727,73706.846801148742,48503.982683622933,2181298.0665069218,767006.58056121832,354430.28152399539,570188.81916395877,0,93297.36,1389916.1159999999,2610932.7498739921,{"$f":"SUM(P168:P169)","v":20600037.580388114},null,{"$f":"P170-P164","v":0},null,{"$f":"SUM(T168:T169)","v":5506892.5495462073},{"$f":"SUM(U168:U169)","v":10998998.804967918},{"$f":"SUM(V168:V169)","v":1483213.476},{"$f":"SUM(W168:W169)","v":2610932.7498739921},{"$f":"SUM(T170:W170)","v":20600037.580388118},{"$f":"SUM(U170:X170)","v":35693182.611230031}]

{"sheet":"Finance data","index":28,"n_rows":97,"n_cols":24,"rows_kept":97,"cut":false,"hidden":false,"merged":[[2,20,2,23],[2,6,2,10],[2,11,2,13]]}
[]
[]
[null,null,null,null,null,null,"District-Wide Rates",null,null,null,null,"Total Other Rates",null,null,null,null,null,null,null,null,"Proposed"]
["ESS base general rates map","Level 1","Level 2","Revenue and Finance policy map","Profit centre","Finance description","General Rates","Transport Rate","River Rate","Stadium Rate","WRS Rate","Pest Rate","River  Mgmt Rates - Non District Wide","Special Rates","Total Rates","Bulk Water Levies","Total External Revenue","Total Government Subsidies","Total funding",null,"General rate","Target rate","User charges/External revenue","Notes"]
["Catchment Management (excluding forests)","     Water supply","          Water quality","Water supply","Unit.00061","Water supply",0,0,0,0,0,0,0,0,{"$f":"SUM(G5:N5)","v":0},30862765.437637702,277437,0,{"$f":"SUM(O5:R5)","v":31140202.437637702}]
["Catchment Management (excluding forests)","     Environment Management","          EN  Pest management","Pest mgmt - Regional pest mgmt strategy","Unit.78101","Biosecurity - Manager",-3.5010809078812599E-3,0,0,0,0,0,0,0,-3.5010809078812599E-3,0,0,0,-3.5010809078812599E-3]
["Catchment Management (excluding forests)","     Environment Management","          EN  Pest management","Pest mgmt - Regional pest mgmt strategy","Unit.78110","RPMS Animals",1320360.3399999999,0,0,0,0,0,0,0,1320360.3399999999,0,175500,0,1495860.3399999999]
["Catchment Management (excluding forests)","     Environment Management","          EN  Pest management","Pest mgmt - Regional possum predator control (RPPCP)","Unit.78121","Regional Possum Control Programme",708000,0,0,0,0,472000,0,0,1180000,0,0,0,1180000]
["Catchment Management (excluding forests)","     Environment Management","          EN  Pest management","Pest mgmt - Regional pest mgmt strategy","Unit.78130","Pest Plants",1602433.3399999999,0,0,0,0,0,0,0,1602433.3399999999,0,15000,0,1617433.3399999999]
["Catchment Management (excluding forests)","     Environment Management","          EN Biodiversity management","Biodiversity mgmt","Unit.44720","Biodiversity Management",2722663,0,0,0,0,0,0,0,2722663,0,180650,0,2903313]
["Catchment Management (excluding forests)","     Environment Management","          EN Biodiversity management","Biodiversity mgmt","Unit.44740","Strategy & Advice",1863614,0,0,0,0,0,0,0,1863614,0,0,0,1863614]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Plantation forestry","Unit.66100","Plantation Forestry",0,0,0,0,0,0,0,0,0,0,314193.0146151511,0,314193.0146151511]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Catchment schemes (Wairarapa)","Unit.77213","LM - Schemes",58628,0,0,0,0,0,0,61840,120468,0,16705.09,0,137173.09]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Land mgmt - Farm Plans","Unit.77215","LM - Isolated Works",4070,0,0,0,0,0,0,0,4070,0,8000,0,12070,null,null,null,null,"Same allocation as line below"]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Land mgmt - Farm Plans","Unit.77220","LM - Property Conservation Plans",91000,0,0,0,0,0,0,0,91000,0,60000,0,151000,null,null,null,null,"Leave as funding split as today"]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Land mgmt - WRECI Plans\n","Unit.77226","LM - Hill Country Erosion",354100,0,0,0,0,0,0,0,354100,0,330300,296900,981300]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Land mgmt - Farm Environment Plans","Unit.77228","LM Farm Environment Plans",620000,0,0,0,0,0,0,0,620000,0,172000,0,792000]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Land mgmt - Farm Plans","Unit.77230","LM - Consultations",0,0,0,0,0,0,0,0,0,0,177000,0,177000,null,null,null,1,"Is not farm plans. Sholuld be 100% external revenue/user charges. Silviculture"]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Land mgmt - Riparian Management","Unit.77235","LM - Riparian Management",100000.00000000093,0,0,0,0,0,0,0,100000.00000000093,0,0,0,100000.00000000093,null,null,null,null,"GWRC contribution to the programme (NRP) fencing off wetlands to purify water. Farmers claim for cost of work. Farmers pay 50% GWRC picks up 50%. GWRC share to be 100% rate funded, but need ability to be spread across different rate types. "]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Soil conservation reserves\nWhere are these?","Unit.77245","Conservation Forestry",74816,0,0,0,0,0,0,0,74816,0,0,0,74816]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Akura conservation centre","Unit.77700","Akura Conservation Centre",0,0,0,0,0,0,0,0,0,0,218432,0,218432]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Land Management - Advice","Unit.77901","LM Consolidated - Administration",4.955625394359231E-3,0,0,0,0,0,0,0,4.955625394359231E-3,0,0,0,4.955625394359231E-3]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Land mgmt - Wairarapa","Unit.77902","LM Consolidated - Public Liaison",437851.19,0,0,0,0,0,0,0,437851.19,0,0,0,437851.19,null,0.3,0.7,null,"70% to Wairarapa Rural and remainder to general rate"]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Land mgmt - Wairarapa","Unit.77905","LM Consolidated - RMA & Consents",94664.51,0,0,0,0,0,0,0,94664.51,0,0,0,94664.51,null,0.3,0.7,null,"70% to Wairarapa Rural and remainder to general rate"]
["Catchment Management (excluding forests)","     Environment Management","          EN Land Management","Land mgmt - Wairarapa","Unit.77910","LM Consolidated - Investigations",931289.05,0,0,0,0,0,0,0,931289.05,0,0,0,931289.05,null,0.3,0.7,null,"70% to Wairarapa Rural and remainder to general rate"]
["Old 30000","     Environment Management","          EN Resource management","Resource mgmt - Env regulation - resource consent service","Unit.33501","ER - Admin",-0.14316594728734339,0,0,0,0,0,0,0,-0.14316594728734339,0,0,0,-0.14316594728734339]
["Old 30000","     Environment Management","          EN Resource management","Resource mgmt - Env regulation - resource consent service","Unit.33540","ER - Application Mgmt",787781.31930365739,0,0,0,0,0,0,0,787781.31930365739,0,2050000,0,2837781.3193036574]
["Old 30000","     Environment Management","          EN Resource management","Resource mgmt - Compliance and enforcement","Unit.33550","ER - Compliance Monit.",865739.88584003178,0,0,0,0,0,0,0,865739.88584003178,0,1538000,0,2403739.8858400318]
["Old 30000","     Environment Management","          EN Resource management","Resource mgmt - Pollution prevention and control","Unit.33560","ER - Pollution Control",1482363.1117654741,0,0,0,0,0,0,0,1482363.1117654741,0,50000,0,1532363.1117654741]
["Old 30000","     Environment Management","          EN Resource management","Resource mgmt environmental science - State of Env monitoring","Unit.33600","Environmental Science",8526491.4683699124,0,0,0,0,0,0,0,8526491.4683699124,0,179733,0,8706224.4683699124]
["Old 30000","     Environment Management","          EN Resource management","Resource mgmt - Policy and planning","Unit.33700","Environmental Policy",3678015.3315272788,0,0,0,0,0,0,0,3678015.3315272788,0,0,0,3678015.3315272788]
["Old 30000","     Environment Management","          EN Harbour Management","N/A","Unit.33401","Harbours - Administration",-6.0223986569326371E-2,0,0,0,0,0,0,0,-6.0223986569326371E-2,0,0,0,-6.0223986569326371E-2]
["Old 30000","     Environment Management","          EN Harbour Management","Clean-up oil spills ","Unit.33410","Harbours - Emergency Services",202031.38354356884,0,0,0,0,0,0,0,202031.38354356884,0,50000,0,252031.38354356884]
["Old 30000","     Environment Management","          EN Harbour Management","Harbour mgmt - Navigational aids and communications service","Unit.33420","Harbours - Navigational Aids",-27679.682507223719,0,0,0,0,0,0,0,-27679.682507223719,0,310015,0,282335.31749277626,null,0.25,null,0.75]
["Old 30000","     Environment Management","          EN Harbour Management","Harbour mgmt - Navigational aids and communications service","Unit.33430","Harbours - Beacon Hill",592896.75986205728,0,0,0,0,0,0,0,592896.75986205728,0,310015,0,902911.75986205728,null,0.25,null,0.75]
["Old 30000","     Environment Management","          EN Harbour Management","Harbour mgmt - Enforce maritime safety regs; water safety education","Unit.33440","Harbours - Harbour Safety",328237.21718681627,0,0,0,0,0,0,0,328237.21718681627,0,0,0,328237.21718681627]
["Old 30000","     Environment Management","          EN Harbour Management","Harbour mgmt - Enforce maritime safety regs; water safety education","Unit.33450","Harbours - Harbour Master",424513.62169468985,0,0,0,0,0,0,0,{"$f":"SUM(G37:N37)","v":424513.62169468985},0,15000,0,{"$f":"SUM(O37:R37)","v":439513.62169468985}]
["Strategy Group","     PK Parks","          PK Parks Planning","Parks Planning. Parks Visitor Services.","Unit.59313","Parks Planning Unit",699196.3898659047,0,0,0,0,0,0,0,699196.3898659047,0,0,0,699196.3898659047,null,0.9,null,0.1]
["Parks & Forests Group","     PK Parks","          PK Visitor services","Parks Planning. Parks Visitor Services.","Unit.44394","P&F Marketing",104200,0,0,0,0,0,0,0,104200,0,10000,0,114200,null,0.9,null,0.1]
["Parks & Forests Group","     PK Parks","          PK Visitor services","Parks Planning. Parks Visitor Services.","Unit.44396","P&F Administration",1589485.4552057586,0,0,0,0,0,0,0,1589485.4552057586,0,0,0,1589485.4552057586,null,0.9,null,0.1]
["Parks & Forests Group","     PK Parks","          PK Visitor services","Parks Planning. Parks Visitor Services.","Unit.44397","Western Region",1934859.4563974179,0,0,0,0,0,0,0,1934859.4563974179,0,430119,0,2364978.4563974179,null,0.9,null,0.1]
["Parks & Forests Group","     PK Parks","          PK Visitor services","Parks Planning. Parks Visitor Services.","Unit.44398","Eastern Region",1522497.3739420425,0,0,0,0,0,0,0,1522497.3739420425,0,618057.0146151511,0,2140554.3885571938,null,0.9,null,0.1]
["Parks & Forests Group","     PK Parks","          PK Visitor services","Parks Planning. Parks Visitor Services.","Unit.44405","Parks Asset Management",731787.79655182222,0,0,0,0,0,0,0,731787.79655182222,0,0,0,731787.79655182222,null,0.9,null,0.1]
["Catchment Management (excluding forests)","     PK Parks","          PK Visitor services","Forests","Unit.6610","Forests",0,0,0,0,0,0,0,0,0,0,-314193.01461515098,0,-314193.01461515098]
["Catchment Management (excluding forests)","     PK Parks","          PK Protecting the environment of regional parks","Biodiversity mgmt","Unit.44701","Biodiversity Administration",-1.3832917902618647E-3,0,0,0,0,0,0,0,-1.3832917902618647E-3,0,0,0,-1.3832917902618647E-3]
["Catchment Management (excluding forests)","     Flood protection and control works","          Understanding flood risk","Understand flood risk","Unit.45400","FP Investigations Strategy & Planning",2523726.0429057507,0,278078.34867276298,0,0,0,0,0,2801804.3915785137,0,0,0,2801804.3915785137,null,0.3,0.7]
["Catchment Management (excluding forests)","     Flood protection and control works","          Maintaining flood protection and control works","Maintaining flood protection and control works. Improving flood security.","Unit.45100","Flood Protection Management",317074.73612735112,0,200000,0,0,0,0,0,517074.73612735112,0,570184.1,0,1087258.836127351,null,0.3,0.7]
["Catchment Management (excluding forests)","     Flood protection and control works","          Maintaining flood protection and control works","Maintaining flood protection and control works. Improving flood security.","Unit.45200","Unit.45200 Operations Delivery & Planning",3859294.2929426846,0,1802466.5093923516,0,0,0,93297.36,1389916.1159999999,7144974.2783350367,0,830148,0,7975122.2783350367,null,0.3,0.7]
["Catchment Management (excluding forests)","     Flood protection and control works","          Improving flood security","Maintaining flood protection and control works. Improving flood security.","Unit.45300","FMP Implementation",3979134.9757523397,0,3546115.5593531057,0,0,0,0,0,7525250.5351054454,0,1210600.6498739922,0,8735851.1849794369,null,0.3,0.7]
["Public transport","     Public Transport","          PT Metlink Public transport network Planning","Public transport","Unit.56030","Bus & Ferry Service Design",0,266551.23047870921,0,0,0,0,0,0,266551.23047870921,0,0,277430.86,543982.0904787092,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Metlink Public transport network Planning","Public transport","Unit.56250","Projects & Planning Projects",0,876622.23835133668,0,0,0,0,0,0,876622.23835133668,0,0,752909.12000000011,1629531.3583513368,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Rail operations and asset management","Public transport","Unit.56080","Rail Asset Management",0,8079883.2835761579,0,0,0,0,0,0,8079883.2835761579,0,0,9212094.5999999996,17291977.883576158,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Rail operations and asset management","Public transport","Unit.56081","Rail Asset Management CAPEX",0,12239574.610254506,0,0,0,0,0,0,12239574.610254506,0,0,12227855.081298828,24467429.691553332,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Rail operations and asset management","Public transport","Unit.56090","Rail Strategy & Contracting",0,126500,0,0,0,0,0,0,126500,0,0,148500,275000,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Rail operations and asset management","Public transport","Unit.56410","Rail Asset Management Team Leader",0,0,0,0,0,0,0,0,0,0,1528851.8137632632,0,1528851.8137632632,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Rail operations and asset management","Public transport","Unit.56420","Rail Service Delivery",0,12309648.509795394,0,0,0,0,0,0,12309648.509795394,0,48062802.763453662,17068956.883730438,77441408.156979501,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Bus and ferry operations and asset management","Public transport","Unit.56010","Bus & Ferry Service Delivery",0,22464825.398244835,0,0,0,0,0,0,22464825.398244835,0,0,29425299.959999997,51890125.358244836,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Bus and ferry operations and asset management","Public transport","Unit.56020","Bus & Ferry Infrastructure",0,1907707.5405461029,0,0,0,0,0,0,1907707.5405461029,0,0,1985573.15,3893280.6905461028,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Bus and ferry operations and asset management","Public transport","Unit.56021","Bus & Ferry Infrastructure CAPEX.",0,1750585.4597047959,0,0,0,0,0,0,1750585.4597047959,0,0,4809300,6559885.4597047959,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Bus and ferry operations and asset management","Public transport","Unit.56050","Bus & Ferry Commercial Team",0,2590186.8290491048,0,0,0,0,0,0,2590186.8290491048,0,0,2695908.7404388646,5286095.5694879694,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Bus and ferry operations and asset management","Public transport","Unit.56910","Public Transport Support Projects",0,-4165936.8200000003,0,0,0,0,0,0,-4165936.8200000003,0,0,165750,-4000186.8200000003,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Bus and ferry operations and asset management","Public transport","Unit.56921","Bus Transformation CAPEX",0,281923.21261100227,0,0,0,0,0,0,281923.21261100227,0,0,3232507.5,3514430.7126110024,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Metlink customer services and information","Public transport","Unit.56202","Fares and Ticketing PC",0,1738987.95,0,0,0,0,0,0,1738987.95,0,0,1809967.05,3548955,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Metlink customer services and information","Public transport","Unit.56203","Fares and Ticketing CAPEX PC",0,507655.90857346053,0,0,0,0,0,0,507655.90857346053,0,0,2526744,3034399.9085734608,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Metlink customer services and information","Public transport","Unit.56251","Projects & Planning Projects CAPEX",0,207211.56211234818,0,0,0,0,0,0,207211.56211234818,0,0,0,207211.56211234818,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Metlink customer services and information","Public transport","Unit.56300","PT Customer Services",0,2276713.6601330857,0,0,0,0,0,0,2276713.6601330857,0,0,2427130.62,4703844.2801330853,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Metlink customer services and information","Public transport","Unit.56931","PT Transformation CAPEX",0,121401.5513345448,0,0,0,0,0,0,121401.5513345448,0,0,382500,503901.55133454478,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Total Mobility","Total Mobility","Unit.56060","Total Mobility",0,1070296.828184834,0,0,0,0,0,0,1070296.828184834,0,5000,1844651.2,2919948.0281848339,null,null,"100% driven by PT rates model"]
["Public transport","     Public Transport","          PT Total Mobility","Total Mobility","Unit.56061","Total Mobility CAPEX",0,6057.1741806815107,0,0,0,0,0,0,{"$f":"SUM(G69:N69)","v":6057.1741806815107},0,0,0,{"$f":"SUM(O69:R69)","v":6057.1741806815107},null,null,"100% driven by PT rates model"]
["Stadium rate","     Investments.","[many]","Regional Stadium","Unit.10301","Regional Stadium",0,0,0,978091.35,0,0,0,0,978091.35,0,0,0,978091.35]
["Investment Management.","     Investments.","[many]","Investments","Unit.0101","Investments.",{"$f":"-8947073.94648093-J70+29603.2599544804","v":-9895562.036526449},0,0,0,0,0,0,0,-9895562.036526449,0,171613,0,-9723949.036526449]
["Strategy Group","     Regional Leadership","          RLRegional transport planning and programmes","Regional transport planning and programmes - GW portion","Unit.59200","Sustainable Transport Department",707423.37607001665,0,0,0,0,0,0,0,707423.37607001665,0,0,350837,1058260.3760700165]
["Strategy Group","     Regional Leadership","          RLRegional transport planning and programmes","Regional transport planning and programmes - GW portion","Unit.59322","Transport Planning",516950.44449402206,0,0,0,0,0,0,0,516950.44449402206,0,0,390310,907260.44449402206]
["Strategy Group","     Regional Leadership","          RLRegional transport planning and programmes","Regional transport planning and programmes - GW portion","Unit.59420","Data and Analysis Unit",688735.09457993798,0,0,0,0,0,0,0,688735.09457993798,0,0,568500,1257235.0945799379]
["Te Hunga Whiriwhiri Department","     Regional Leadership","          RL Relationships with iwi","Relationships with mana whenua","Unit.28300","Te Hunga Whiriwhiri Department",1033308.0584435116,0,0,0,0,0,0,0,1033308.0584435116,0,0,0,1033308.0584435116]
["Strategy Group","     Regional Leadership","          Wellington Regional Strategy.","Wellington Regional Strategy - GW portion","Unit.29301","WRS Office",113987.75361383578,0,0,0,766017.21882349695,0,0,0,880004.97243733273,0,0,0,880004.97243733273]
["Strategy Group","     Regional Leadership","          Wellington Regional Strategy.","Wellington Regional Strategy - GW portion","Unit.29302","Grow Wellington",0,0,0,0,4056000,0,0,0,4056000,0,0,0,4056000]
["Managing Emergencies","     Regional Leadership","          RL Emergency Management","Emergency mgmt","Unit.33300","Emergency Management",1303299.1439564219,0,0,0,0,0,0,0,1303299.1439564219,0,2148739,0,3452038.1439564219]
["Strategy Group","     Regional Leadership","          RL Democratic services","Democratic services","Unit.28110","EM Direct Members Costs.",1778565.6741238921,0,0,0,0,0,0,0,1778565.6741238921,0,18000,0,1796565.6741238921]
["Strategy Group","     Regional Leadership","          RL Democratic services","Democratic services","Unit.28120","EM Democratic Services.",198582.10037461299,0,0,0,0,0,0,0,198582.10037461299,0,0,0,198582.10037461299]
["Strategy Group","     Regional Leadership","          RL Democratic services","Democratic services","Unit.28140","EM Other.",57109.9476980951,0,0,0,0,0,0,0,57109.9476980951,0,0,0,57109.9476980951]
["Strategy Group","     Regional Leadership","          RL Democratic services","Democratic services","Unit.28150","EM Election Expenses",90000,0,0,0,0,0,0,0,90000,0,0,0,90000]
["Wairarapa Water Use (was Env Edu) activity","     Regional Leadership","          RL Regional initiatives","Regional initiative - Wairarapa water use project","Unit.33800","Wairarapa Water Use (was Env Edu) activity",361326.35353576462,0,0,0,0,0,0,0,361326.35353576462,0,0,340000,701326.35353576462]
["Strategy Group","     Regional Leadership","          RL Regional initiatives","Strategic Planning Unit","Unit.59412","Strategic Planning Unit",422808.44722129544,0,0,0,0,0,0,0,422808.44722129544,0,160000,0,582808.44722129544]
[null,null,null,null,"Unit.WRC2","WRC - SFP Mgmt",{"$f":"SUM(G5:G84)","v":42481670.520543613},64656396.127130903,5826660.4174182201,978091.35,4822017.2188234972,472000,93297.36,1451756.1159999999,120781889.10991623,{"$f":"SUM(P5:P84)","v":30862765.437637702},{"$f":"SUM(Q5:Q84)","v":61897902.431706071},{"$f":"SUM(R5:R84)","v":92939625.765468135},306482182.74472815]
[]
[null,null,null,"Rates Collection..","Unit.29200",null,null,null,null,null,null,null,null,null,null,null,665300]
[null,null,null,"               Chief Exec Div","Unit.0229",null,null,null,null,null,null,null,null,null,null,null,4000]
[null,null,null,"               Human Resources Dept","Unit.21100",null,null,null,null,null,null,null,null,null,null,null,50000]
[null,null,null,"               Finance & Support Services","Unit.25200",null,null,null,null,null,null,null,null,null,null,null,160000]
[null,null,null,"               Treasury & Investments.","Unit.25300",null,null,null,null,null,null,null,null,null,null,null,60000]
[null,null,null,"               Information, Communication and Technology Services","Unit.25400",null,null,null,null,null,null,null,null,null,null,null,602586]
[null,null,null,"               Chief Financial Officer","Unit.25901",null,null,null,null,null,null,null,null,null,null,null,60000]
[null,null,null,"               Democratic Services","Unit.28201",null,null,null,null,null,null,null,null,null,null,null,27000]
[]
[null,null,null,"Total from source file and adjusted as per orange cells above",null,null,null,null,null,null,null,null,null,null,{"$f":"120752285.849962+29603.2599544804","v":120781889.10991648},30862765.437637702,63526788.431706071,92939625.765468106]
[null,null,null,"CHECK",null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(O96-O85-SUM(O87:O94),4)","v":0},{"$f":"ROUND(P96-P85-SUM(P87:P94),4)","v":0},{"$f":"ROUND(Q96-Q85-SUM(Q87:Q94),4)","v":0},{"$f":"ROUND(R96-R85-SUM(R87:R94),4)","v":0}]

{"sheet":"Summarised data","index":29,"n_rows":104,"n_cols":46,"rows_kept":104,"cut":false,"hidden":false,"merged":[[1,0,1,1],[3,30,3,40],[3,4,3,9],[3,11,3,15],[3,18,3,22],[3,24,3,28]]}
["For modelling Revenue & Finance policy 2018"]
[{"$f":"check_total","v":-3.7252902984619141E-9}]
[]
[null,null,null,null,"Funding by source",null,null,null,null,null,null,"Funding allocations",null,null,null,null,null,null,"Change in funding $",null,null,null,null,null,"Change in funding %",null,null,null,null,null,"River rates",null,null,null,null,null,null,null,null,null,null,null,null,"Protected catchment","Protected property"]
[]
[null,null,null,null,{"$f":"'Finance data'!G25","v":931289.05}]
["Current funding basis"]
["Group of Activities","Activity","Basis for funding",null,"General rate","Targeted rate","Bulk Water Levies","User charges/ External revenue","Govt subsidies","Total Funding 2017/18",null,"General rate","Targeted rate","Levy","User charges/ External revenue","Govt subsidies",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Hutt City","Upper Hutt City","Wellington City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Non District Wide","Special Rates"]
["Regional leadership","Climate change planning and activities","This is not an Activity - move it to corp overheads",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B9,'Finance data'!G$5:G$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B9,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B9,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B9,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B9,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B9,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B9,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B9,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B9,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B9,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B9,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B9,'Finance data'!$S$5:$S$84)","v":0},null,{"$f":"IF($J9<>0,E9/$J9,\"\")","v":""},{"$f":"IF($J9<>0,F9/$J9,\"\")","v":""},{"$f":"IF($J9<>0,G9/$J9,\"\")","v":""},{"$f":"IF($J9<>0,H9/$J9,\"\")","v":""},{"$f":"IF($J9<>0,I9/$J9,\"\")","v":""},{"$f":"J9-SUM(E9:I9)","v":0}]
["Regional leadership","Corporate sustainability","This is not really an Activity - (and expenditure is minor). Move it to corp overheads.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B10,'Finance data'!G$5:G$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B10,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B10,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B10,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B10,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B10,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B10,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B10,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B10,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B10,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B10,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B10,'Finance data'!$S$5:$S$84)","v":0},null,"","","","","",0]
["Regional leadership","Democratic services","Public good - leave as is.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B11,'Finance data'!G$5:G$84)","v":2124257.7221966004},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B11,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B11,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B11,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B11,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B11,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B11,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B11,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B11,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B11,'Finance data'!Q$5:Q$84)","v":18000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B11,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B11,'Finance data'!$S$5:$S$84)","v":2142257.7221966004},null,0.99159764961353791,0,0,8.4023503864620892E-3,0,0]
["Regional leadership","Emergency mgmt","Public good activity. Status quo funding agreed with TAs",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B12,'Finance data'!G$5:G$84)","v":1303299.1439564219},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B12,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B12,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B12,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B12,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B12,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B12,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B12,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B12,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B12,'Finance data'!Q$5:Q$84)","v":2148739},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B12,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B12,'Finance data'!$S$5:$S$84)","v":3452038.1439564219},null,0.37754482702867681,0,0,0.62245517297132313,0,0]
["Regional leadership","Regional initiative - Wairarapa water use project","This is a Wairarapa water storage scheme so beneficiaries should pay (Why is Porirua paying? They already fund their own water collection and storage. Kapiti? Strathmore and Naenae?) \nUse a targeted rate for transparency. Actual Gen rate Subsidies have been more than 70% in last four years. \nCurrent policy is 50% Gen rates; 50% Central govt subsidy",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B13,'Finance data'!G$5:G$84)","v":361326.35353576462},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B13,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B13,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B13,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B13,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B13,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B13,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B13,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B13,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B13,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B13,'Finance data'!R$5:R$84)","v":340000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B13,'Finance data'!$S$5:$S$84)","v":701326.35353576462},null,0.51520430069984324,0,0,0,0.48479569930015681,0]
["Regional leadership","Regional initiative - Warm Wellington","100% user pays with Targeted rate applied ONLY to properties that have insulation loans.\nLeave as is",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B14,'Finance data'!G$5:G$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B14,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B14,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B14,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B14,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B14,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B14,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B14,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B14,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B14,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B14,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B14,'Finance data'!$S$5:$S$84)","v":0},null,"","","","","",0]
["Regional leadership","Strategic Planning Unit","This is not an Activity - move it to corp overheads?",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B15,'Finance data'!G$5:G$84)","v":422808.44722129544},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B15,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B15,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B15,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B15,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B15,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B15,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B15,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B15,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B15,'Finance data'!Q$5:Q$84)","v":160000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B15,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B15,'Finance data'!$S$5:$S$84)","v":582808.44722129544},null,0.72546725984696103,0,0,0.27453274015303891,0,0]
["Regional leadership","Regional transport planning and programmes - GW portion","Subsidies bounce around a bit (56 - 73% in last four years)",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B16,'Finance data'!G$5:G$84)","v":1913108.9151439765},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B16,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B16,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B16,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B16,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B16,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B16,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B16,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B16,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B16,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B16,'Finance data'!R$5:R$84)","v":1309647},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B16,'Finance data'!$S$5:$S$84)","v":3222755.9151439765},null,0.593625134982805,0,0,0,0.40637486501719494,0]
["Regional leadership","Relationships with mana whenua","Public good - leave as is.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B17,'Finance data'!G$5:G$84)","v":1033308.0584435116},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B17,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B17,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B17,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B17,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B17,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B17,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B17,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B17,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B17,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B17,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B17,'Finance data'!$S$5:$S$84)","v":1033308.0584435116},null,1,0,0,0,0,0]
["Regional leadership","Wellington Regional Strategy - GW portion","100% Targeted rate\nLeave as is - Funding formula was agreed in complex discussions with TAs and cannot be changed for 2018.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B18,'Finance data'!G$5:G$84)","v":113987.75361383578},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B18,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B18,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B18,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B18,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B18,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B18,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B18,'Finance data'!N$5:N$84)","v":4822017.2188234972},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B18,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B18,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B18,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B18,'Finance data'!$S$5:$S$84)","v":4936004.9724373324},null,2.3093119688967854E-2,0.97690688031103223,0,0,0,0]
["Water supply","Water supply","100% volumetric levy on TAs\nFunding is governed by Wgtn Regional Water Board Act\nLeave as is - little scope and little need for change",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B19,'Finance data'!G$5:G$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B19,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B19,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B19,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B19,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B19,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B19,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B19,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B19,'Finance data'!P$5:P$84)","v":30862765.437637702},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B19,'Finance data'!Q$5:Q$84)","v":277437},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B19,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B19,'Finance data'!$S$5:$S$84)","v":31140202.437637702},null,0,0,0.99109071302424567,8.9092869757543686E-3,0,0]
["Public transport","Public transport",null,"Other",{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B20,'Finance data'!G$5:G$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B20,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B20,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B20,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B20,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B20,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B20,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B20,'Finance data'!N$5:N$84)","v":63580042.124765389},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B20,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B20,'Finance data'!Q$5:Q$84)","v":49591654.577216923},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B20,'Finance data'!R$5:R$84)","v":89148427.565468132},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B20,'Finance data'!$S$5:$S$84)","v":202320124.26745039},null,0,0.31425466129468099,0,0.24511478903433687,0.44063054967098242,0]
["Public transport","Total Mobility","User charge data not reliable - which also affects % for subsidy. Do we have any good data?\n This is a Public good activity, should be funded mostly from General rates and small contribution from user charges","Other",{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B21,'Finance data'!G$5:G$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B21,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B21,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B21,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B21,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B21,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B21,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B21,'Finance data'!N$5:N$84)","v":1076354.0023655156},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B21,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B21,'Finance data'!Q$5:Q$84)","v":5000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B21,'Finance data'!R$5:R$84)","v":1844651.2},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B21,'Finance data'!$S$5:$S$84)","v":2926005.2023655153},null,0,0.36785785667617482,0,1.7088144600555643E-3,0.63043332886376968,0]
["Environment","Akura conservation centre","Provides (often grows) supply of project materials, primarily poplars and willows and eco-sourced native plants, for GWRC’s land management programmes.\nCurrently funded 100% from Fees & Charges.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B22,'Finance data'!G$5:G$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B22,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B22,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B22,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B22,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B22,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B22,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B22,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B22,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B22,'Finance data'!Q$5:Q$84)","v":218432},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B22,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B22,'Finance data'!$S$5:$S$84)","v":218432},null,0,0,0,1,0,0]
["Environment","Biodiversity mgmt"," Public good activity, should be funded from General rates",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B23,'Finance data'!G$5:G$84)","v":4586276.9986167084},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B23,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B23,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B23,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B23,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B23,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B23,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B23,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B23,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B23,'Finance data'!Q$5:Q$84)","v":180650},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B23,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B23,'Finance data'!$S$5:$S$84)","v":4766926.9986167084},null,0.96210346832405402,0,0,3.7896531675945942E-2,0,0]
["Environment","Catchment schemes (Wairarapa)","These schemes protect local infrastructure from erosion and flooding problems affecting identified rural communities. A mix of private benefits and highly localised public benefits. costs exceed willingness (ability??long or short term??) to pay",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B24,'Finance data'!G$5:G$84)","v":58628},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B24,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B24,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B24,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B24,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B24,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B24,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B24,'Finance data'!N$5:N$84)","v":61840},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B24,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B24,'Finance data'!Q$5:Q$84)","v":16705.09},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B24,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B24,'Finance data'!$S$5:$S$84)","v":137173.09},null,0.4274016135380489,0.45081728493540535,0,0.12178110152654577,0,0]
["Environment","Land Management - Advice","There's more than a $1 million each year of General rates going into this - but benefits are largely private, so expect beneficiaries to fund the service. Service is partly advice/education to \"Community\" and partly advice to landowners (private benefit)",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B25,'Finance data'!G$5:G$84)","v":4.955625394359231E-3},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B25,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B25,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B25,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B25,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B25,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B25,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B25,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B25,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B25,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B25,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B25,'Finance data'!$S$5:$S$84)","v":4.955625394359231E-3},null,1,0,0,0,0,0]
["Environment","Land mgmt - Farm Environment Plans","Prepare plans for intensive farming operations within priority catchments throughout the region, identifying options to mitigate nutrient and sediment discharges from properties in accordance with an overall catchment plan.\nThis is about reducing Exacerbation not beneficiaries. Should be 100% user funded.\nCurrent policy is 50% users /50% Gen rate",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B26,'Finance data'!G$5:G$84)","v":620000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B26,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B26,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B26,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B26,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B26,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B26,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B26,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B26,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B26,'Finance data'!Q$5:Q$84)","v":172000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B26,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B26,'Finance data'!$S$5:$S$84)","v":792000},null,0.78282828282828287,0,0,0.21717171717171718,0,0]
["Environment","Land mgmt - Farm Plans","Tree planting on hill country farms in the Wairarapa to prevent erosion. This is about reducing Exacerbation (silt, erosion) not beneficiaries. Should be 100% user funded. Limit on private funding is apparently if GW fails to grow sufficient material (trees /sticks) to sell to farmers... is GW best operator? \nFunding gap - user charges are consistently well below the funding requirement.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B27,'Finance data'!G$5:G$84)","v":95070},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B27,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B27,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B27,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B27,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B27,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B27,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B27,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B27,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B27,'Finance data'!Q$5:Q$84)","v":245000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B27,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B27,'Finance data'!$S$5:$S$84)","v":340070},null,0.27956009056958864,0,0,0.72043990943041136,0,0]
["Environment","Land mgmt - WRECI Plans\n","Currently 40% user charge / 30% crown funding / 30% general rate. Program funding not amendable to change. Where does this program operate?- Wairarapa? Kāpiti ? Porirua? Upper Hutt? Wellington?",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B28,'Finance data'!G$5:G$84)","v":354100},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B28,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B28,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B28,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B28,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B28,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B28,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B28,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B28,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B28,'Finance data'!Q$5:Q$84)","v":330300},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B28,'Finance data'!R$5:R$84)","v":296900},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B28,'Finance data'!$S$5:$S$84)","v":981300},null,0.36084785488637522,0,0,0.33659431366554571,0.30255783144807907,0]
["Environment","Land mgmt - Riparian Management",null,null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B29,'Finance data'!G$5:G$84)","v":100000.00000000093},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B29,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B29,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B29,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B29,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B29,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B29,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B29,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B29,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B29,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B29,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B29,'Finance data'!$S$5:$S$84)","v":100000.00000000093},null,{"$f":"IF($J29<>0,E29/$J29,\"\")","v":1},0,0,0,0,{"$f":"J29-SUM(E29:I29)","v":0}]
["Environment","Land mgmt - Wairarapa",null,null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B30,'Finance data'!G$5:G$84)","v":1463804.75},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B30,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B30,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B30,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B30,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B30,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B30,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B30,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B30,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B30,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B30,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B30,'Finance data'!$S$5:$S$84)","v":1463804.75},null,1,0,0,0,0,{"$f":"J30-SUM(E30:I30)","v":0}]
["Environment","Pest mgmt - Regional pest mgmt strategy","Benefits both pubic and private; difficult to attribute shares accurately; Currently funded by about 35% in fees and charges (on private beneficiaries) and 65% Gen rates. Difficult to substantially increase fees when its not clear there is an increase in private benefit. E.g., myrtle rust treatment benefits are as much public as private.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B31,'Finance data'!G$5:G$84)","v":2922793.6764989188},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B31,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B31,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B31,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B31,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B31,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B31,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B31,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B31,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B31,'Finance data'!Q$5:Q$84)","v":190500},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B31,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B31,'Finance data'!$S$5:$S$84)","v":3113293.6764989188},null,0.9388107837567613,0,0,6.1189216243238712E-2,0,{"$f":"J31-SUM(E31:I31)","v":0}]
["Environment","Pest mgmt - Regional possum predator control (RPPCP)","Benefits both pubic and private; difficult to attribute shares accurately; \nCurrently 40% on rural properties that are 4ha and over, with balance (60%) on Gen rates; Cannot really tell what's unfair about this without seeing better data.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B32,'Finance data'!G$5:G$84)","v":708000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B32,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B32,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B32,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B32,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B32,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B32,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B32,'Finance data'!N$5:N$84)","v":472000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B32,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B32,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B32,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B32,'Finance data'!$S$5:$S$84)","v":1180000},null,0.6,0.4,0,0,0,0]
["Environment","Resource mgmt - Compliance and enforcement","Actual funding has been closer to 60% fees & Charges, 40% Gen rate, which gets costs closer to people who cause need for the service. \nBUT funding info is dodgy as there is no funding for Pollution - so that's coming from somewhere else in Env funding...\nUse policy to signal responsibilities; risks funding shortfall - How big would the shortfall be?)",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B33,'Finance data'!G$5:G$84)","v":865739.88584003178},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B33,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B33,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B33,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B33,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B33,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B33,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B33,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B33,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B33,'Finance data'!Q$5:Q$84)","v":1538000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B33,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B33,'Finance data'!$S$5:$S$84)","v":2403739.8858400318},null,0.3601637144434548,0,0,0.63983628555654526,0,0]
["Environment","Resource mgmt - Env regulation - resource consent service","Over last few years only 50-60% of actual costs are being funded by consent applicants. Mgr wants to offer \"first three hours free\" - which means private benefits to consent applicants need to be paid some other way...\nEITHER from All Ratepayers (in General rates)\nOR Increased hourly charge to ensure total funding for the Activity is recouped.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B34,'Finance data'!G$5:G$84)","v":787781.17613771011},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B34,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B34,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B34,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B34,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B34,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B34,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B34,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B34,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B34,'Finance data'!Q$5:Q$84)","v":2050000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B34,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B34,'Finance data'!$S$5:$S$84)","v":2837781.17613771},null,0.27760462390898644,0,0,0.72239537609101367,0,0]
["Environment","Resource mgmt - Policy and planning"," Public good activity, should be funded from General rates",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B35,'Finance data'!G$5:G$84)","v":3678015.3315272788},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B35,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B35,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B35,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B35,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B35,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B35,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B35,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B35,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B35,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B35,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B35,'Finance data'!$S$5:$S$84)","v":3678015.3315272788},null,1,0,0,0,0,0]
["Environment","Resource mgmt - Pollution prevention and control","Polluters should pay (a bit tricky to implement!) - seems like developers and business are the main problem - can fund that via consent charges, and business rates...\nBalance - 100% Gen rate at funding end, PLUS scope for fees and charges \nBtw, GW has NO Funding for this activity….??? \nMain problems seem to be businesses and developers - GW is \"taking a more proactive approach to pollution prevention through the Take Charge programme (a pollution-prevention programme for businesses) and the Muddy Waters Programme (a programme to prevent pollution from developers’ earthworks activities).\" - LTP 15",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B36,'Finance data'!G$5:G$84)","v":1482363.1117654741},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B36,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B36,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B36,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B36,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B36,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B36,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B36,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B36,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B36,'Finance data'!Q$5:Q$84)","v":50000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B36,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B36,'Finance data'!$S$5:$S$84)","v":1532363.1117654741},null,0.96737065802739552,0,0,3.2629341972604482E-2,0,0]
["Environment","Resource mgmt environmental science - State of Env monitoring","Public good - leave as is.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B37,'Finance data'!G$5:G$84)","v":8526491.4683699124},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B37,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B37,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B37,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B37,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B37,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B37,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B37,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B37,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B37,'Finance data'!Q$5:Q$84)","v":179733},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B37,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B37,'Finance data'!$S$5:$S$84)","v":8706224.4683699124},null,0.979355804499071,0,0,2.0644195500928986E-2,0,0]
["Environment","Soil conservation reserves\nWhere are these?","Rehabilitation of severely eroded land and control of pest animals within GWRC’s four Soil Conservation Reserves.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B38,'Finance data'!G$5:G$84)","v":74816},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B38,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B38,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B38,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B38,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B38,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B38,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B38,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B38,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B38,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B38,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B38,'Finance data'!$S$5:$S$84)","v":74816},null,1,0,0,0,0,0]
["Environment","Plantation forestry","This looks like an investment, not an activity that provifdes services - not sure it should be here.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B39,'Finance data'!G$5:G$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B39,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B39,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B39,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B39,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B39,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B39,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B39,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B39,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B39,'Finance data'!Q$5:Q$84)","v":314193.0146151511},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B39,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B39,'Finance data'!$S$5:$S$84)","v":314193.0146151511},null,0,0,0,1,0,0]
["Flood protection & control works","Flood warning service",null,null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B40,'Finance data'!G$5:G$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B40,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B40,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B40,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B40,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B40,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B40,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B40,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B40,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B40,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B40,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B40,'Finance data'!$S$5:$S$84)","v":0},null,"","","","","",0]
["Flood protection & control works","Maintaining flood protection and control works. Improving flood security.","\nDevelop new property categories for flood protection, based on properties that are protected",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B41,'Finance data'!G$5:G$84)","v":8155504.0048223753},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B41,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B41,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B41,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B41,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B41,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B41,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B41,'Finance data'!N$5:N$84)","v":7031795.5447454583},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B41,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B41,'Finance data'!Q$5:Q$84)","v":2610932.7498739921},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B41,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B41,'Finance data'!$S$5:$S$84)","v":17798232.299441822},null,0.45821988766143612,0.3950839289228732,0,0.14669618341569093,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B41,'Flood data'!$A$162:$A$163,0),MATCH(AE$8,'Flood data'!$C$161:$N$161,0))","v":3618399.0028512822},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B41,'Flood data'!$A$162:$A$163,0),MATCH(AF$8,'Flood data'!$C$161:$N$161,0))","v":620097.70073631674},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B41,'Flood data'!$A$162:$A$163,0),MATCH(AG$8,'Flood data'!$C$161:$N$161,0))","v":35014.42410394521},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B41,'Flood data'!$A$162:$A$163,0),MATCH(AH$8,'Flood data'!$C$161:$N$161,0))","v":17405.392684996837},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B41,'Flood data'!$A$162:$A$163,0),MATCH(AI$8,'Flood data'!$C$161:$N$161,0))","v":1234425.8683689162},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B41,'Flood data'!$A$162:$A$163,0),MATCH(AJ$8,'Flood data'!$C$161:$N$161,0))","v":0},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B41,'Flood data'!$A$162:$A$163,0),MATCH(AK$8,'Flood data'!$C$161:$N$161,0))","v":23239.68},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B41,'Flood data'!$A$162:$A$163,0),MATCH(AL$8,'Flood data'!$C$161:$N$161,0))","v":0},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B41,'Flood data'!$A$162:$A$163,0),MATCH(AM$8,'Flood data'!$C$161:$N$161,0))","v":0},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B41,'Flood data'!$A$162:$A$163,0),MATCH(AN$8,'Flood data'!$C$161:$N$161,0))","v":93297.36},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B41,'Flood data'!$A$162:$A$163,0),MATCH(AO$8,'Flood data'!$C$161:$N$161,0))","v":1389916.1159999999},{"$f":"SUM(AE41:AO41)-F41","v":0},null,{"$f":"SUM(AE41:AM41)","v":5548582.0687454576},{"$f":"SUM(AN41:AO41)","v":1483213.476},{"$f":"AR41+AS41-F41","v":0}]
["Flood protection & control works","Understand flood risk","The description of this activity and funding are highly inconsistent. Needs to be clarified considerably. HAs user fees, targeted rates and more than $2 mill General rates for something that is ostensibly about hydrology studies - doesn't make sense to me at this stage.\nOnce you understand the flood risk in LOW risk places, most of the modelling work from that point on gets in done in the higher risk places. Therefore a significant proportion of this should be for properties that are in high flood risk places. Major urban areas have Stormwater systems to manage/mitigate stormwater, so rural and riverine properties benefit substantially more.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B42,'Finance data'!G$5:G$84)","v":2523726.0429057507},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B42,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B42,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B42,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B42,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B42,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B42,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B42,'Finance data'!N$5:N$84)","v":278078.34867276298},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B42,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B42,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B42,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B42,'Finance data'!$S$5:$S$84)","v":2801804.3915785137},null,0.9007502631130877,9.924973688691234E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B42,'Flood data'!$A$162:$A$163,0),MATCH(AE$8,'Flood data'!$C$161:$N$161,0))","v":67187.378331423024},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B42,'Flood data'!$A$162:$A$163,0),MATCH(AF$8,'Flood data'!$C$161:$N$161,0))","v":57947.75},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B42,'Flood data'!$A$162:$A$163,0),MATCH(AG$8,'Flood data'!$C$161:$N$161,0))","v":8241},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B42,'Flood data'!$A$162:$A$163,0),MATCH(AH$8,'Flood data'!$C$161:$N$161,0))","v":10902.28719042667},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B42,'Flood data'!$A$162:$A$163,0),MATCH(AI$8,'Flood data'!$C$161:$N$161,0))","v":133799.9331509133},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B42,'Flood data'!$A$162:$A$163,0),MATCH(AJ$8,'Flood data'!$C$161:$N$161,0))","v":0},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B42,'Flood data'!$A$162:$A$163,0),MATCH(AK$8,'Flood data'!$C$161:$N$161,0))","v":0},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B42,'Flood data'!$A$162:$A$163,0),MATCH(AL$8,'Flood data'!$C$161:$N$161,0))","v":0},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B42,'Flood data'!$A$162:$A$163,0),MATCH(AM$8,'Flood data'!$C$161:$N$161,0))","v":0},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B42,'Flood data'!$A$162:$A$163,0),MATCH(AN$8,'Flood data'!$C$161:$N$161,0))","v":0},{"$f":"INDEX('Flood data'!$C$162:$N$163,MATCH($B42,'Flood data'!$A$162:$A$163,0),MATCH(AO$8,'Flood data'!$C$161:$N$161,0))","v":0},{"$f":"SUM(AE42:AO42)-F42","v":0},null,{"$f":"SUM(AE42:AM42)","v":278078.34867276298},{"$f":"SUM(AN42:AO42)","v":0},{"$f":"AR42+AS42-F42","v":0}]
["Harbour Management","Clean-up oil spills ","Leave as is because subsidy is not amendable to change and Gen rate component is pretty low.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B43,'Finance data'!G$5:G$84)","v":202031.38354356884},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B43,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B43,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B43,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B43,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B43,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B43,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B43,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B43,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B43,'Finance data'!Q$5:Q$84)","v":50000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B43,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B43,'Finance data'!$S$5:$S$84)","v":252031.38354356884},null,0.8016120084054672,0,0,0.19838799159453277,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE41:AM41)-AR41","v":0}]
["Harbour Management","Harbour mgmt - Enforce maritime safety regs; water safety education","\nPublic good - leave as is.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B44,'Finance data'!G$5:G$84)","v":752750.83888150612},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B44,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B44,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B44,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B44,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B44,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B44,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B44,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B44,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B44,'Finance data'!Q$5:Q$84)","v":15000},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B44,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B44,'Finance data'!$S$5:$S$84)","v":767750.83888150612},null,0.98046241144867696,0,0,1.9537588551323076E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE42:AM42)-AR42","v":0}]
["Harbour Management","Harbour mgmt - Navigational aids and communications service","Funding info needs to be reported by Activity to understand what's going on with this Activity. ",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B45,'Finance data'!G$5:G$84)","v":565217.0773548336},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B45,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B45,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B45,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B45,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B45,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B45,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B45,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B45,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B45,'Finance data'!Q$5:Q$84)","v":620030},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B45,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B45,'Finance data'!$S$5:$S$84)","v":1185247.0773548335},null,0.47687700577693276,0,0,0.52312299422306729,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN41:AO41)-AS41","v":0}]
["Parks","Parks Planning. Parks Visitor Services.","People in close proximity to regional parks have massively better access and opportunities to use them than people who live further away. Consider charging based on whether TA has a regional park (Hutt, etc).",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B46,'Finance data'!G$5:G$84)","v":6582026.4719629455},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B46,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B46,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B46,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B46,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B46,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B46,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B46,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B46,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B46,'Finance data'!Q$5:Q$84)","v":1058176.0146151511},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B46,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B46,'Finance data'!$S$5:$S$84)","v":7640202.4865780976},null,0.86149895680460042,0,0,0.13850104319539941,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN42:AO42)-AS42","v":0}]
["Parks","Forests","What is this activity??? Does it provide revenue?",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B47,'Finance data'!G$5:G$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B47,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B47,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B47,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B47,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B47,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B47,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B47,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B47,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B47,'Finance data'!Q$5:Q$84)","v":-314193.01461515098},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B47,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B47,'Finance data'!$S$5:$S$84)","v":-314193.01461515098},null,0,0,0,1,0,0]
["Other rate funding","Regional Stadium","Ignore - will be fully repaid in 2018.",null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B48,'Finance data'!G$5:G$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B48,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B48,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B48,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B48,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B48,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B48,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B48,'Finance data'!N$5:N$84)","v":978091.35},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B48,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B48,'Finance data'!Q$5:Q$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B48,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,B48,'Finance data'!$S$5:$S$84)","v":978091.35},null,0,1,0,0,0,0]
["Investments","Investments",null,null,{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B49,'Finance data'!G$5:G$84)","v":-9895562.036526449},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$B49,'Finance data'!H$5:H$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B49,'Finance data'!I$5:I$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B49,'Finance data'!J$5:J$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B49,'Finance data'!K$5:K$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B49,'Finance data'!L$5:L$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B49,'Finance data'!M$5:M$84)+\nSUMIF('Finance data'!$D$5:$D$84,$B49,'Finance data'!N$5:N$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$A49,'Finance data'!P$5:P$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$A49,'Finance data'!Q$5:Q$84)","v":171613},{"$f":"SUMIF('Finance data'!$D$5:$D$84,$A49,'Finance data'!R$5:R$84)","v":0},{"$f":"SUMIF('Finance data'!$D$5:$D$84,A49,'Finance data'!$S$5:$S$84)","v":-9723949.036526449},null,1.0176484882176329,0,0,-1.7648488217632919E-2,0,0]
["TOTAL",null,null,null,{"$f":"SUM(E9:E49)","v":42481670.580767594},78300218.58937262,30862765.437637702,61897902.431706071,92939625.765468135,306482182.80495203,null,{"$f":"IF($J50>0,E50/$J50,\"\")","v":0.13861057172058613},0.25548049114229771,0.10070003141839745,0.20196248233816072,0.30324642338055824,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE9:AE49)","v":3685586.3811827051},{"$f":"SUM(AF9:AF49)","v":678045.45073631674},43255.42410394521,28307.679875423506,1368225.8015198295,0,23239.68,0,0,93297.36,{"$f":"SUM(AO9:AO49)","v":1389916.1159999999},null,null,{"$f":"SUM(AE50:AJ50)","v":5803420.7374182204},{"$f":"SUM(AN50:AO50)","v":1483213.476}]
["TOTAL excl other items",null,null,null,{"$f":"SUMIF($D9:$D49,\"<>Other\",E9:E49)","v":42481670.580767594},13643822.462241719,30862765.437637702,12301247.854489146,1946547,101236053.33513615,null,0.41962985696542776,0.13477236629399833,0.30485942923385495,0.12151054342040153,1.9227804086317628E-2,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE50/SUM($AE$50:$AO$50)","v":0.50419288142592877},9.2757475795420485E-2,5.9173967615080486E-3,3.872526433173029E-3,0.18717502127523353,0,null,null,null,{"$f":"AN50/SUM($AE$50:$AO$50)","v":1.2763196925189714E-2},{"$f":"AO50/SUM($AE$50:$AO$50)","v":0.19014228374739467}]
["Check",null,null,null,{"$f":"ROUND(Essbase!F4-E50,0)","v":0},{"$f":"ROUND(SUM('Finance data'!H85:N85)-F50,0)","v":0},{"$f":"ROUND('Finance data'!P85-G50,0)","v":0},{"$f":"ROUND('Finance data'!Q85-H50,0)","v":0},{"$f":"ROUND('Finance data'!R85-I50,0)","v":0},{"$f":"ROUND('Finance data'!S85-J50,0)","v":0},null,null,null,null,null,null,{"$f":"SUM(E52:J52)","v":0}]
["Regional rates",null,null,null,{"$f":"E50+F18+F20+F21+F48+SUM(AE50:AM50)","v":118764835.69414023}]
["non regional ",null,null,null,{"$f":"AN50+AO50+F13+F32+F27+F25+F24","v":2017053.476}]
[null,null,null,null,{"$f":"SUM(E53:E54)","v":120781889.17014022},null,null,null,null,null,null,null,null,null,null,null,{"$f":"E55-E50-F50","v":0}]
[]
["Option 1"]
["Group of Activities","Activity","Basis for funding","Status quo?","General rate","Targeted rate","Levy","User charges/ External revenue","Govt subsidies","Total Funding",null,"General rate","Targeted rate","Levy","User charges/ External revenue","Govt subsidies","Check",null,"General rate","Targeted rate","Levy","User charges/ External revenue","Govt subsidies",null,"General rate","Targeted rate","Levy","User charges/ External revenue","Govt subsidies",null,"Hutt City","Upper Hutt City","Wellington City","Porirua City","Kapiti Coast District","Masterton District","Carterton District","South Wairarapa District","Tararua District","Non District Wide","Special Rates"]
["Regional leadership","Climate change planning and activities","n/c","Yes",{"$f":"IF(OR($C59=$C$91,$C59=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C59,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E9,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C59,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J9,E9))\n)","v":0},{"$f":"IF(OR($C59=$C$91,$C59=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C59,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F9,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C59,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J9,F9))\n)","v":0},{"$f":"IF(OR($C59=$C$91,$C59=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C59,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G9,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C59,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J9,G9))\n)","v":0},{"$f":"IF(OR($C59=$C$91,$C59=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C59,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H9,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C59,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J9,H9))\n)","v":0},{"$f":"IF(OR($C59=$C$91,$C59=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C59,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I9,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C59,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J9,I9))\n)","v":0},{"$f":"SUM(E59:I59)","v":0},null,{"$f":"IF($J59<>0,E59/$J59,\"\")","v":""},"","","","",{"$f":"J59-SUM(E59:I59)","v":0},null,{"$f":"E59-E9","v":0},{"$f":"F59-F9","v":0},{"$f":"G59-G9","v":0},{"$f":"H59-H9","v":0},{"$f":"I59-I9","v":0},null,{"$f":"IF(S59<>0,IF(E9=0,\"New\",S59/E9),\"\")","v":""},{"$f":"IF(T59<>0,IF(F9=0,\"New\",T59/F9),\"\")","v":""},{"$f":"IF(U59<>0,IF(G9=0,\"New\",U59/G9),\"\")","v":""},{"$f":"IF(V59<>0,IF(H9=0,\"New\",V59/H9),\"\")","v":""},{"$f":"IF(W59<>0,IF(I9=0,\"New\",W59/I9),\"\")","v":""}]
["Regional leadership","Corporate sustainability","n/c","Yes",{"$f":"IF(OR($C60=$C$91,$C60=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C60,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E10,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C60,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J10,E10))\n)","v":0},{"$f":"IF(OR($C60=$C$91,$C60=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C60,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F10,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C60,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J10,F10))\n)","v":0},{"$f":"IF(OR($C60=$C$91,$C60=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C60,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G10,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C60,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J10,G10))\n)","v":0},{"$f":"IF(OR($C60=$C$91,$C60=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C60,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H10,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C60,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J10,H10))\n)","v":0},{"$f":"IF(OR($C60=$C$91,$C60=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C60,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I10,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C60,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J10,I10))\n)","v":0},0,null,"","","","","",0,null,0,0,0,0,0,null,"","","","",""]
["Regional leadership","Democratic services","n/c","Yes",{"$f":"IF(OR($C61=$C$91,$C61=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C61,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E11,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C61,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J11,E11))\n)","v":2124257.7221966004},{"$f":"IF(OR($C61=$C$91,$C61=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C61,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F11,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C61,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J11,F11))\n)","v":0},{"$f":"IF(OR($C61=$C$91,$C61=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C61,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G11,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C61,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J11,G11))\n)","v":0},{"$f":"IF(OR($C61=$C$91,$C61=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C61,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H11,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C61,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J11,H11))\n)","v":18000},{"$f":"IF(OR($C61=$C$91,$C61=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C61,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I11,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C61,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J11,I11))\n)","v":0},2142257.7221966004,null,{"$f":"IF($J61<>0,E61/$J61,\"\")","v":0.99159764961353791},{"$f":"IF($J61<>0,F61/$J61,\"\")","v":0},{"$f":"IF($J61<>0,G61/$J61,\"\")","v":0},{"$f":"IF($J61<>0,H61/$J61,\"\")","v":8.4023503864620892E-3},{"$f":"IF($J61<>0,I61/$J61,\"\")","v":0},0,null,0,0,0,0,0,null,"","","","",""]
["Regional leadership","Emergency mgmt","n/c","Yes",{"$f":"IF(OR($C62=$C$91,$C62=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C62,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E12,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C62,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J12,E12))\n)","v":1303299.1439564219},{"$f":"IF(OR($C62=$C$91,$C62=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C62,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F12,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C62,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J12,F12))\n)","v":0},{"$f":"IF(OR($C62=$C$91,$C62=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C62,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G12,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C62,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J12,G12))\n)","v":0},{"$f":"IF(OR($C62=$C$91,$C62=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C62,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H12,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C62,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J12,H12))\n)","v":2148739},{"$f":"IF(OR($C62=$C$91,$C62=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C62,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I12,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C62,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J12,I12))\n)","v":0},3452038.1439564219,null,0.37754482702867681,0,0,0.62245517297132313,0,0,null,0,0,0,0,0,null,"","","","",""]
["Regional leadership","Regional initiative - Wairarapa water use project","n/c","Yes",{"$f":"IF(OR($C63=$C$91,$C63=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C63,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E13,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C63,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J13,E13))\n)","v":361326.35353576462},{"$f":"IF(OR($C63=$C$91,$C63=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C63,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F13,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C63,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J13,F13))\n)","v":0},{"$f":"IF(OR($C63=$C$91,$C63=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C63,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G13,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C63,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J13,G13))\n)","v":0},{"$f":"IF(OR($C63=$C$91,$C63=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C63,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H13,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C63,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J13,H13))\n)","v":0},{"$f":"IF(OR($C63=$C$91,$C63=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C63,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I13,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C63,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J13,I13))\n)","v":340000},701326.35353576462,null,0.51520430069984324,0,0,0,0.48479569930015681,0,null,0,0,0,0,0,null,"","","","",""]
["Regional leadership","Regional initiative - Warm Wellington","n/c","Yes",{"$f":"IF(OR($C64=$C$91,$C64=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C64,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E14,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C64,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J14,E14))\n)","v":0},{"$f":"IF(OR($C64=$C$91,$C64=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C64,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F14,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C64,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J14,F14))\n)","v":0},{"$f":"IF(OR($C64=$C$91,$C64=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C64,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G14,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C64,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J14,G14))\n)","v":0},{"$f":"IF(OR($C64=$C$91,$C64=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C64,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H14,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C64,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J14,H14))\n)","v":0},{"$f":"IF(OR($C64=$C$91,$C64=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C64,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I14,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C64,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J14,I14))\n)","v":0},0,null,"","","","","",0,null,0,0,0,0,0,null,"","","","",""]
["Regional leadership","Strategic Planning Unit","n/c","Yes",{"$f":"IF(OR($C65=$C$91,$C65=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C65,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E15,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C65,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J15,E15))\n)","v":422808.44722129544},{"$f":"IF(OR($C65=$C$91,$C65=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C65,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F15,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C65,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J15,F15))\n)","v":0},{"$f":"IF(OR($C65=$C$91,$C65=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C65,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G15,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C65,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J15,G15))\n)","v":0},{"$f":"IF(OR($C65=$C$91,$C65=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C65,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H15,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C65,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J15,H15))\n)","v":160000},{"$f":"IF(OR($C65=$C$91,$C65=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C65,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I15,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C65,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J15,I15))\n)","v":0},582808.44722129544,null,0.72546725984696103,0,0,0.27453274015303891,0,0,null,0,0,0,0,0,null,"","","","",""]
["Regional leadership","Regional transport planning and programmes - GW portion","n/c","Yes",{"$f":"IF(OR($C66=$C$91,$C66=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C66,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E16,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C66,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J16,E16))\n)","v":1913108.9151439765},{"$f":"IF(OR($C66=$C$91,$C66=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C66,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F16,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C66,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J16,F16))\n)","v":0},{"$f":"IF(OR($C66=$C$91,$C66=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C66,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G16,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C66,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J16,G16))\n)","v":0},{"$f":"IF(OR($C66=$C$91,$C66=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C66,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H16,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C66,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J16,H16))\n)","v":0},{"$f":"IF(OR($C66=$C$91,$C66=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C66,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I16,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C66,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J16,I16))\n)","v":1309647},3222755.9151439765,null,0.593625134982805,0,0,0,0.40637486501719494,0,null,0,0,0,0,0,null,"","","","",""]
["Regional leadership","Relationships with mana whenua","n/c","Yes",{"$f":"IF(OR($C67=$C$91,$C67=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C67,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E17,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C67,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J17,E17))\n)","v":1033308.0584435116},{"$f":"IF(OR($C67=$C$91,$C67=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C67,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F17,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C67,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J17,F17))\n)","v":0},{"$f":"IF(OR($C67=$C$91,$C67=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C67,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G17,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C67,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J17,G17))\n)","v":0},{"$f":"IF(OR($C67=$C$91,$C67=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C67,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H17,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C67,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J17,H17))\n)","v":0},{"$f":"IF(OR($C67=$C$91,$C67=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C67,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I17,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C67,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J17,I17))\n)","v":0},1033308.0584435116,null,1,0,0,0,0,0,null,0,0,0,0,0,null,"","","","",""]
["Regional leadership","Wellington Regional Strategy - GW portion","n/c","Yes",{"$f":"IF(OR($C68=$C$91,$C68=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C68,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E18,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C68,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J18,E18))\n)","v":113987.75361383578},{"$f":"IF(OR($C68=$C$91,$C68=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C68,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F18,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C68,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J18,F18))\n)","v":4822017.2188234972},{"$f":"IF(OR($C68=$C$91,$C68=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C68,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G18,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C68,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J18,G18))\n)","v":0},{"$f":"IF(OR($C68=$C$91,$C68=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C68,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H18,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C68,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J18,H18))\n)","v":0},{"$f":"IF(OR($C68=$C$91,$C68=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C68,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I18,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C68,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J18,I18))\n)","v":0},4936004.9724373333,null,2.3093119688967847E-2,0.97690688031103212,0,0,0,0,null,0,0,0,0,0,null,"","","","",""]
["Water supply","Water supply","n/c","Yes",{"$f":"IF(OR($C69=$C$91,$C69=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C69,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E19,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C69,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J19,E19))\n)","v":0},{"$f":"IF(OR($C69=$C$91,$C69=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C69,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F19,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C69,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J19,F19))\n)","v":0},{"$f":"IF(OR($C69=$C$91,$C69=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C69,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G19,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C69,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J19,G19))\n)","v":30862765.437637702},{"$f":"IF(OR($C69=$C$91,$C69=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C69,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H19,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C69,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J19,H19))\n)","v":277437},{"$f":"IF(OR($C69=$C$91,$C69=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C69,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I19,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C69,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J19,I19))\n)","v":0},31140202.437637702,null,0,0,0.99109071302424567,8.9092869757543686E-3,0,0,null,0,0,0,0,0,null,"","","","",""]
["Public transport","Public transport","n/c","Other",{"$f":"IF(OR($C70=$C$91,$C70=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C70,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E20,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C70,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J20,E20))\n)","v":0},{"$f":"IF(OR($C70=$C$91,$C70=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C70,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F20,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C70,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J20,F20))\n)","v":63580042.124765389},{"$f":"IF(OR($C70=$C$91,$C70=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C70,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G20,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C70,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J20,G20))\n)","v":0},{"$f":"IF(OR($C70=$C$91,$C70=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C70,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H20,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C70,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J20,H20))\n)","v":49591654.577216923},{"$f":"IF(OR($C70=$C$91,$C70=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C70,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I20,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C70,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J20,I20))\n)","v":89148427.565468132},202320124.26745045,null,0,0.31425466129468088,0,0.24511478903433681,0.44063054967098225,0,null,0,0,0,0,0,null,"","","","",""]
["Public transport","Total Mobility","n/c","Other",{"$f":"IF(OR($C71=$C$91,$C71=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C71,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E21,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C71,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J21,E21))\n)","v":0},{"$f":"IF(OR($C71=$C$91,$C71=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C71,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F21,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C71,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J21,F21))\n)","v":1076354.0023655156},{"$f":"IF(OR($C71=$C$91,$C71=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C71,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G21,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C71,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J21,G21))\n)","v":0},{"$f":"IF(OR($C71=$C$91,$C71=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C71,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H21,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C71,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J21,H21))\n)","v":5000},{"$f":"IF(OR($C71=$C$91,$C71=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C71,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I21,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C71,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J21,I21))\n)","v":1844651.2},2926005.2023655158,null,0,0.36785785667617477,0,1.7088144600555641E-3,0.63043332886376957,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Akura conservation centre","n/c","Yes",{"$f":"IF(OR($C72=$C$91,$C72=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C72,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E22,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C72,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J22,E22))\n)","v":0},{"$f":"IF(OR($C72=$C$91,$C72=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C72,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F22,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C72,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J22,F22))\n)","v":0},{"$f":"IF(OR($C72=$C$91,$C72=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C72,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G22,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C72,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J22,G22))\n)","v":0},{"$f":"IF(OR($C72=$C$91,$C72=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C72,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H22,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C72,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J22,H22))\n)","v":218432},{"$f":"IF(OR($C72=$C$91,$C72=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C72,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I22,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C72,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J22,I22))\n)","v":0},218432,null,0,0,0,1,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Biodiversity mgmt","n/c","Yes",{"$f":"IF(OR($C73=$C$91,$C73=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C73,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E23,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C73,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J23,E23))\n)","v":4586276.9986167084},{"$f":"IF(OR($C73=$C$91,$C73=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C73,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F23,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C73,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J23,F23))\n)","v":0},{"$f":"IF(OR($C73=$C$91,$C73=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C73,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G23,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C73,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J23,G23))\n)","v":0},{"$f":"IF(OR($C73=$C$91,$C73=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C73,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H23,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C73,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J23,H23))\n)","v":180650},{"$f":"IF(OR($C73=$C$91,$C73=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C73,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I23,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C73,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J23,I23))\n)","v":0},4766926.9986167084,null,0.96210346832405402,0,0,3.7896531675945942E-2,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Catchment schemes (Wairarapa)","n/c","Yes",{"$f":"IF(OR($C74=$C$91,$C74=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C74,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E24,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C74,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J24,E24))\n)","v":58628},{"$f":"IF(OR($C74=$C$91,$C74=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C74,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F24,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C74,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J24,F24))\n)","v":61840},{"$f":"IF(OR($C74=$C$91,$C74=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C74,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G24,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C74,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J24,G24))\n)","v":0},{"$f":"IF(OR($C74=$C$91,$C74=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C74,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H24,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C74,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J24,H24))\n)","v":16705.09},{"$f":"IF(OR($C74=$C$91,$C74=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C74,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I24,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C74,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J24,I24))\n)","v":0},137173.09,null,0.4274016135380489,0.45081728493540535,0,0.12178110152654577,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Land Management - Advice","n/c","Yes",{"$f":"IF(OR($C75=$C$91,$C75=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C75,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E25,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C75,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J25,E25))\n)","v":4.955625394359231E-3},{"$f":"IF(OR($C75=$C$91,$C75=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C75,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F25,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C75,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J25,F25))\n)","v":0},{"$f":"IF(OR($C75=$C$91,$C75=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C75,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G25,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C75,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J25,G25))\n)","v":0},{"$f":"IF(OR($C75=$C$91,$C75=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C75,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H25,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C75,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J25,H25))\n)","v":0},{"$f":"IF(OR($C75=$C$91,$C75=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C75,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I25,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C75,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J25,I25))\n)","v":0},4.955625394359231E-3,null,1,0,0,0,0,{"$f":"J75-SUM(E75:I75)","v":0},null,0,0,0,0,0,null,"","","","",""]
["Environment","Land mgmt - Farm Environment Plans","n/c","Yes",{"$f":"IF(OR($C76=$C$91,$C76=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C76,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E26,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C76,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J26,E26))\n)","v":620000},{"$f":"IF(OR($C76=$C$91,$C76=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C76,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F26,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C76,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J26,F26))\n)","v":0},{"$f":"IF(OR($C76=$C$91,$C76=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C76,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G26,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C76,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J26,G26))\n)","v":0},{"$f":"IF(OR($C76=$C$91,$C76=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C76,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H26,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C76,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J26,H26))\n)","v":172000},{"$f":"IF(OR($C76=$C$91,$C76=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C76,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I26,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C76,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J26,I26))\n)","v":0},792000,null,0.78282828282828287,0,0,0.21717171717171718,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Land mgmt - Farm Plans","n/c","Yes",{"$f":"IF(OR($C77=$C$91,$C77=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C77,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E27,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C77,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J27,E27))\n)","v":95070},{"$f":"IF(OR($C77=$C$91,$C77=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C77,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F27,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C77,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J27,F27))\n)","v":0},{"$f":"IF(OR($C77=$C$91,$C77=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C77,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G27,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C77,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J27,G27))\n)","v":0},{"$f":"IF(OR($C77=$C$91,$C77=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C77,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H27,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C77,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J27,H27))\n)","v":245000},{"$f":"IF(OR($C77=$C$91,$C77=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C77,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I27,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C77,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J27,I27))\n)","v":0},340070,null,0.27956009056958864,0,0,0.72043990943041136,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Land mgmt - WRECI Plans\n","n/c","Yes",{"$f":"IF(OR($C78=$C$91,$C78=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C78,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E28,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C78,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J28,E28))\n)","v":354100},{"$f":"IF(OR($C78=$C$91,$C78=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C78,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F28,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C78,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J28,F28))\n)","v":0},{"$f":"IF(OR($C78=$C$91,$C78=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C78,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G28,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C78,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J28,G28))\n)","v":0},{"$f":"IF(OR($C78=$C$91,$C78=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C78,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H28,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C78,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J28,H28))\n)","v":330300},{"$f":"IF(OR($C78=$C$91,$C78=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C78,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I28,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C78,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J28,I28))\n)","v":296900},981300,null,0.36084785488637522,0,0,0.33659431366554571,0.30255783144807907,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Land mgmt - Riparian Management","n/c","Yes",{"$f":"IF(OR($C79=$C$91,$C79=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C79,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E29,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C79,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J29,E29))\n)","v":100000.00000000093},{"$f":"IF(OR($C79=$C$91,$C79=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C79,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F29,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C79,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J29,F29))\n)","v":0},{"$f":"IF(OR($C79=$C$91,$C79=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C79,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G29,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C79,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J29,G29))\n)","v":0},{"$f":"IF(OR($C79=$C$91,$C79=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C79,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H29,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C79,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J29,H29))\n)","v":0},{"$f":"IF(OR($C79=$C$91,$C79=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C79,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I29,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C79,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J29,I29))\n)","v":0},100000.00000000093,null,1,0,0,0,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Land mgmt - Wairarapa","n/c","Yes",{"$f":"IF(OR($C80=$C$91,$C80=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C80,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E30,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C80,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J30,E30))\n)","v":1463804.75},{"$f":"IF(OR($C80=$C$91,$C80=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C80,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F30,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C80,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J30,F30))\n)","v":0},{"$f":"IF(OR($C80=$C$91,$C80=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C80,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G30,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C80,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J30,G30))\n)","v":0},{"$f":"IF(OR($C80=$C$91,$C80=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C80,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H30,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C80,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J30,H30))\n)","v":0},{"$f":"IF(OR($C80=$C$91,$C80=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C80,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I30,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C80,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J30,I30))\n)","v":0},{"$f":"SUM(E80:I80)","v":1463804.75},null,{"$f":"IF($J80<>0,E80/$J80,\"\")","v":1},{"$f":"IF($J80<>0,F80/$J80,\"\")","v":0},{"$f":"IF($J80<>0,G80/$J80,\"\")","v":0},{"$f":"IF($J80<>0,H80/$J80,\"\")","v":0},{"$f":"IF($J80<>0,I80/$J80,\"\")","v":0},{"$f":"J80-SUM(E80:I80)","v":0},null,0,0,0,0,0,null,"","","","",""]
["Environment","Pest mgmt - Regional pest mgmt strategy","n/c","Yes",{"$f":"IF(OR($C81=$C$91,$C81=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C81,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E31,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C81,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J31,E31))\n)","v":2922793.6764989188},{"$f":"IF(OR($C81=$C$91,$C81=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C81,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F31,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C81,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J31,F31))\n)","v":0},{"$f":"IF(OR($C81=$C$91,$C81=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C81,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G31,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C81,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J31,G31))\n)","v":0},{"$f":"IF(OR($C81=$C$91,$C81=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C81,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H31,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C81,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J31,H31))\n)","v":190500},{"$f":"IF(OR($C81=$C$91,$C81=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C81,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I31,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C81,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J31,I31))\n)","v":0},3113293.6764989188,null,0.9388107837567613,0,0,6.1189216243238712E-2,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Pest mgmt - Regional possum predator control (RPPCP)","n/c","Yes",{"$f":"IF(OR($C82=$C$91,$C82=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C82,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E32,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C82,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J32,E32))\n)","v":708000},{"$f":"IF(OR($C82=$C$91,$C82=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C82,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F32,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C82,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J32,F32))\n)","v":472000},{"$f":"IF(OR($C82=$C$91,$C82=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C82,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G32,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C82,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J32,G32))\n)","v":0},{"$f":"IF(OR($C82=$C$91,$C82=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C82,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H32,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C82,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J32,H32))\n)","v":0},{"$f":"IF(OR($C82=$C$91,$C82=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C82,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I32,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C82,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J32,I32))\n)","v":0},1180000,null,0.6,0.4,0,0,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Resource mgmt - Compliance and enforcement","n/c","Yes",{"$f":"IF(OR($C83=$C$91,$C83=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C83,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E33,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C83,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J33,E33))\n)","v":865739.88584003178},{"$f":"IF(OR($C83=$C$91,$C83=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C83,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F33,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C83,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J33,F33))\n)","v":0},{"$f":"IF(OR($C83=$C$91,$C83=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C83,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G33,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C83,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J33,G33))\n)","v":0},{"$f":"IF(OR($C83=$C$91,$C83=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C83,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H33,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C83,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J33,H33))\n)","v":1538000},{"$f":"IF(OR($C83=$C$91,$C83=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C83,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I33,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C83,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J33,I33))\n)","v":0},2403739.8858400318,null,0.3601637144434548,0,0,0.63983628555654526,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Resource mgmt - Env regulation - resource consent service","n/c","Yes",{"$f":"IF(OR($C84=$C$91,$C84=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C84,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E34,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C84,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J34,E34))\n)","v":787781.17613771011},{"$f":"IF(OR($C84=$C$91,$C84=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C84,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F34,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C84,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J34,F34))\n)","v":0},{"$f":"IF(OR($C84=$C$91,$C84=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C84,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G34,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C84,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J34,G34))\n)","v":0},{"$f":"IF(OR($C84=$C$91,$C84=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C84,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H34,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C84,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J34,H34))\n)","v":2050000},{"$f":"IF(OR($C84=$C$91,$C84=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C84,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I34,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C84,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J34,I34))\n)","v":0},2837781.17613771,null,0.27760462390898644,0,0,0.72239537609101367,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Resource mgmt - Policy and planning","n/c","Yes",{"$f":"IF(OR($C85=$C$91,$C85=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C85,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E35,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C85,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J35,E35))\n)","v":3678015.3315272788},{"$f":"IF(OR($C85=$C$91,$C85=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C85,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F35,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C85,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J35,F35))\n)","v":0},{"$f":"IF(OR($C85=$C$91,$C85=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C85,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G35,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C85,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J35,G35))\n)","v":0},{"$f":"IF(OR($C85=$C$91,$C85=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C85,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H35,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C85,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J35,H35))\n)","v":0},{"$f":"IF(OR($C85=$C$91,$C85=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C85,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I35,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C85,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J35,I35))\n)","v":0},3678015.3315272788,null,1,0,0,0,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Resource mgmt - Pollution prevention and control","n/c","Yes",{"$f":"IF(OR($C86=$C$91,$C86=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C86,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E36,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C86,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J36,E36))\n)","v":1482363.1117654741},{"$f":"IF(OR($C86=$C$91,$C86=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C86,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F36,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C86,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J36,F36))\n)","v":0},{"$f":"IF(OR($C86=$C$91,$C86=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C86,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G36,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C86,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J36,G36))\n)","v":0},{"$f":"IF(OR($C86=$C$91,$C86=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C86,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H36,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C86,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J36,H36))\n)","v":50000},{"$f":"IF(OR($C86=$C$91,$C86=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C86,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I36,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C86,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J36,I36))\n)","v":0},1532363.1117654741,null,0.96737065802739552,0,0,3.2629341972604482E-2,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Resource mgmt environmental science - State of Env monitoring","n/c","Yes",{"$f":"IF(OR($C87=$C$91,$C87=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C87,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E37,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C87,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J37,E37))\n)","v":8526491.4683699124},{"$f":"IF(OR($C87=$C$91,$C87=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C87,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F37,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C87,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J37,F37))\n)","v":0},{"$f":"IF(OR($C87=$C$91,$C87=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C87,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G37,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C87,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J37,G37))\n)","v":0},{"$f":"IF(OR($C87=$C$91,$C87=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C87,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H37,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C87,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J37,H37))\n)","v":179733},{"$f":"IF(OR($C87=$C$91,$C87=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C87,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I37,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C87,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J37,I37))\n)","v":0},8706224.4683699124,null,0.979355804499071,0,0,2.0644195500928986E-2,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Soil conservation reserves\nWhere are these?","n/c","Yes",{"$f":"IF(OR($C88=$C$91,$C88=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C88,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E38,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C88,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J38,E38))\n)","v":74816},{"$f":"IF(OR($C88=$C$91,$C88=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C88,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F38,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C88,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J38,F38))\n)","v":0},{"$f":"IF(OR($C88=$C$91,$C88=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C88,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G38,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C88,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J38,G38))\n)","v":0},{"$f":"IF(OR($C88=$C$91,$C88=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C88,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H38,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C88,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J38,H38))\n)","v":0},{"$f":"IF(OR($C88=$C$91,$C88=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C88,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I38,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C88,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J38,I38))\n)","v":0},74816,null,1,0,0,0,0,0,null,0,0,0,0,0,null,"","","","",""]
["Environment","Plantation forestry","n/c","Yes",{"$f":"IF(OR($C89=$C$91,$C89=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C89,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E39,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C89,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J39,E39))\n)","v":0},{"$f":"IF(OR($C89=$C$91,$C89=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C89,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F39,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C89,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J39,F39))\n)","v":0},{"$f":"IF(OR($C89=$C$91,$C89=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C89,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G39,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C89,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J39,G39))\n)","v":0},{"$f":"IF(OR($C89=$C$91,$C89=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C89,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H39,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C89,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J39,H39))\n)","v":314193.0146151511},{"$f":"IF(OR($C89=$C$91,$C89=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C89,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I39,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C89,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J39,I39))\n)","v":0},{"$f":"SUM(E89:I89)","v":314193.0146151511},null,{"$f":"IF($J89<>0,E89/$J89,\"\")","v":0},0,0,1,0,0,null,0,0,0,0,0,null,"","","","",""]
["Flood protection & control works","Flood warning service","n/c","Yes",{"$f":"IF(OR($C90=$C$91,$C90=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C90,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E40,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C90,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J40,E40))\n)","v":0},{"$f":"IF(OR($C90=$C$91,$C90=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C90,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F40,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C90,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J40,F40))\n)","v":0},{"$f":"IF(OR($C90=$C$91,$C90=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C90,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G40,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C90,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J40,G40))\n)","v":0},{"$f":"IF(OR($C90=$C$91,$C90=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C90,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H40,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C90,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J40,H40))\n)","v":0},{"$f":"IF(OR($C90=$C$91,$C90=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C90,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I40,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C90,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J40,I40))\n)","v":0},{"$f":"SUM(E90:I90)","v":0},null,"","","","","",0,null,0,0,0,0,0,null,"","","","",""]
["Flood protection & control works","Maintaining flood protection and control works. Improving flood security.","Maintaining flood protection and control works. Improving flood security.","No",{"$f":"IF(OR($C91=$C$91,$C91=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C91,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E41,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C91,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J41,E41))\n)","v":4666351.1403425494},{"$f":"IF(OR($C91=$C$91,$C91=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C91,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F41,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C91,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J41,F41))\n)","v":10520948.992826048},{"$f":"IF(OR($C91=$C$91,$C91=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C91,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G41,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C91,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J41,G41))\n)","v":0},{"$f":"IF(OR($C91=$C$91,$C91=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C91,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H41,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C91,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J41,H41))\n)","v":2610932.7498739921},{"$f":"IF(OR($C91=$C$91,$C91=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C91,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I41,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C91,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J41,I41))\n)","v":0},{"$f":"SUM(E91:I91)","v":17798232.883042589},null,0.2621805867473761,{"$f":"IF($J91<>0,F91/$J91,\"\")","v":0.59112323464707373},0,0.14669617860555018,0,0,null,-3489152.8644798258,3489153.44808059,0,0,0,null,-0.42782798738332772,0.49619665786327877,"","","",null,{"$f":"INDEX('Flood data'!$C$155:$O$155,,MATCH(AE58,'Flood data'!$C$125:$O$125,0))","v":5301579.4959312864},{"$f":"INDEX('Flood data'!$C$155:$O$155,,MATCH(AF58,'Flood data'!$C$125:$O$125,0))","v":936642.60513177281},{"$f":"INDEX('Flood data'!$C$155:$O$155,,MATCH(AG58,'Flood data'!$C$125:$O$125,0))","v":58997.032801148744},{"$f":"INDEX('Flood data'!$C$155:$O$155,,MATCH(AH58,'Flood data'!$C$125:$O$125,0))","v":26895.952617025599},{"$f":"INDEX('Flood data'!$C$155:$O$155,,MATCH(AI58,'Flood data'!$C$125:$O$125,0))","v":1849630.6490956433},{"$f":"INDEX('Flood data'!$C$155:$O$155,,MATCH(AJ58,'Flood data'!$C$125:$O$125,0))","v":391744.96763752471},{"$f":"INDEX('Flood data'!$C$155:$O$155,,MATCH(AK58,'Flood data'!$C$125:$O$125,0))","v":181023.58269701232},{"$f":"INDEX('Flood data'!$C$155:$O$155,,MATCH(AL58,'Flood data'!$C$125:$O$125,0))","v":291221.23091463541},{"$f":"INDEX('Flood data'!$C$155:$O$155,,MATCH(AM58,'Flood data'!$C$125:$O$125,0))","v":0},{"$f":"INDEX('Flood data'!$C$155:$O$155,,MATCH(AN58,'Flood data'!$C$125:$O$125,0))","v":93297.36},{"$f":"INDEX('Flood data'!$C$155:$O$155,,MATCH(AO58,'Flood data'!$C$125:$O$125,0))","v":1389916.1159999999},{"$f":"SUM(AE91:AO91)-F91","v":0},null,{"$f":"INDEX('Flood data'!$T$168:$X$169,MATCH($C91,'Flood data'!$A$168:$A$169,0),MATCH(AR$4,'Flood data'!$T$167:$X$167,0))","v":9037735.5168260485},{"$f":"INDEX('Flood data'!$T$168:$X$169,MATCH($C91,'Flood data'!$A$168:$A$169,0),MATCH(AS$4,'Flood data'!$T$167:$X$167,0))","v":1483213.476},{"$f":"AR91+AS91-F91","v":0}]
["Flood protection & control works","Understand flood risk","Understand flood risk","No",{"$f":"IF(OR($C92=$C$91,$C92=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C92,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E42,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C92,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J42,E42))\n)","v":840541.40920365776},{"$f":"IF(OR($C92=$C$91,$C92=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C92,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F42,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C92,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J42,F42))\n)","v":1961263.2881418681},{"$f":"IF(OR($C92=$C$91,$C92=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C92,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G42,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C92,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J42,G42))\n)","v":0},{"$f":"IF(OR($C92=$C$91,$C92=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C92,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H42,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C92,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J42,H42))\n)","v":0},{"$f":"IF(OR($C92=$C$91,$C92=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C92,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I42,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C92,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J42,I42))\n)","v":0},{"$f":"SUM(E92:I92)","v":2801804.697345526},null,{"$f":"IF($J92<>0,E92/$J92,\"\")","v":0.3},{"$f":"IF($J92<>0,F92/$J92,\"\")","v":0.7},{"$f":"IF($J92<>0,G92/$J92,\"\")","v":0},{"$f":"IF($J92<>0,H92/$J92,\"\")","v":0},{"$f":"IF($J92<>0,I92/$J92,\"\")","v":0},0,null,-1683184.6337020928,1683184.9394691051,0,0,0,null,-0.6669442740956617,6.0529161925146617,"","","",null,{"$f":"INDEX('Flood data'!$C$47:$O$47,,MATCH(AE58,'Flood data'!$C$36:$O$36,0))","v":543947.99666399218},{"$f":"INDEX('Flood data'!$C$47:$O$47,,MATCH(AF58,'Flood data'!$C$36:$O$36,0))","v":221694.13},{"$f":"INDEX('Flood data'!$C$47:$O$47,,MATCH(AG58,'Flood data'!$C$36:$O$36,0))","v":14709.813999999998},{"$f":"INDEX('Flood data'!$C$47:$O$47,,MATCH(AH58,'Flood data'!$C$36:$O$36,0))","v":21608.030066597337},{"$f":"INDEX('Flood data'!$C$47:$O$47,,MATCH(AI58,'Flood data'!$C$36:$O$36,0))","v":331667.41741127858},{"$f":"INDEX('Flood data'!$C$47:$O$47,,MATCH(AJ58,'Flood data'!$C$36:$O$36,0))","v":375261.61292369367},{"$f":"INDEX('Flood data'!$C$47:$O$47,,MATCH(AK58,'Flood data'!$C$36:$O$36,0))","v":173406.69882698308},{"$f":"INDEX('Flood data'!$C$47:$O$47,,MATCH(AL58,'Flood data'!$C$36:$O$36,0))","v":278967.58824932331},{"$f":"INDEX('Flood data'!$C$47:$O$47,,MATCH(AM58,'Flood data'!$C$36:$O$36,0))","v":0},{"$f":"INDEX('Flood data'!$C$47:$O$47,,MATCH(AN58,'Flood data'!$C$36:$O$36,0))","v":0},{"$f":"INDEX('Flood data'!$C$47:$O$47,,MATCH(AO58,'Flood data'!$C$36:$O$36,0))","v":0},{"$f":"SUM(AE92:AO92)-F92","v":0},null,{"$f":"INDEX('Flood data'!$T$168:$X$169,MATCH($C92,'Flood data'!$A$168:$A$169,0),MATCH(AR$4,'Flood data'!$T$167:$X$167,0))","v":1961263.2881418681},{"$f":"INDEX('Flood data'!$T$168:$X$169,MATCH($C92,'Flood data'!$A$168:$A$169,0),MATCH(AS$4,'Flood data'!$T$167:$X$167,0))","v":0},{"$f":"AR92+AS92-F92","v":0}]
["Harbour Management","Clean-up oil spills ","n/c","Yes",{"$f":"IF(OR($C93=$C$91,$C93=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C93,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E43,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C93,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J43,E43))\n)","v":202031.38354356884},{"$f":"IF(OR($C93=$C$91,$C93=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C93,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F43,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C93,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J43,F43))\n)","v":0},{"$f":"IF(OR($C93=$C$91,$C93=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C93,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G43,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C93,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J43,G43))\n)","v":0},{"$f":"IF(OR($C93=$C$91,$C93=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C93,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H43,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C93,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J43,H43))\n)","v":50000},{"$f":"IF(OR($C93=$C$91,$C93=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C93,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I43,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C93,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J43,I43))\n)","v":0},{"$f":"SUM(E93:I93)","v":252031.38354356884},null,0.8016120084054672,0,0,0.19838799159453277,0,0,null,0,0,0,0,0,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE91:AM91)-AR91","v":0}]
["Harbour Management","Harbour mgmt - Enforce maritime safety regs; water safety education","n/c","Yes",{"$f":"IF(OR($C94=$C$91,$C94=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C94,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E44,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C94,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J44,E44))\n)","v":752750.83888150612},{"$f":"IF(OR($C94=$C$91,$C94=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C94,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F44,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C94,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J44,F44))\n)","v":0},{"$f":"IF(OR($C94=$C$91,$C94=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C94,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G44,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C94,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J44,G44))\n)","v":0},{"$f":"IF(OR($C94=$C$91,$C94=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C94,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H44,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C94,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J44,H44))\n)","v":15000},{"$f":"IF(OR($C94=$C$91,$C94=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C94,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I44,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C94,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J44,I44))\n)","v":0},{"$f":"SUM(E94:I94)","v":767750.83888150612},null,0.98046241144867696,0,0,1.9537588551323076E-2,0,0,null,0,0,0,0,0,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AE92:AM92)-AR92","v":0}]
["Harbour Management","Harbour mgmt - Navigational aids and communications service","n/c","Yes",{"$f":"IF(OR($C95=$C$91,$C95=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C95,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E45,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C95,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J45,E45))\n)","v":565217.0773548336},{"$f":"IF(OR($C95=$C$91,$C95=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C95,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F45,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C95,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J45,F45))\n)","v":0},{"$f":"IF(OR($C95=$C$91,$C95=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C95,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G45,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C95,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J45,G45))\n)","v":0},{"$f":"IF(OR($C95=$C$91,$C95=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C95,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H45,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C95,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J45,H45))\n)","v":620030},{"$f":"IF(OR($C95=$C$91,$C95=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C95,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I45,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C95,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J45,I45))\n)","v":0},{"$f":"SUM(E95:I95)","v":1185247.0773548335},null,0.47687700577693276,0,0,0.52312299422306729,0,0,null,0,0,0,0,0,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN91:AO91)-AS91","v":0}]
["Parks","Parks Planning. Parks Visitor Services.","n/c","Yes",{"$f":"IF(OR($C96=$C$91,$C96=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C96,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E46,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C96,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J46,E46))\n)","v":6582026.4719629455},{"$f":"IF(OR($C96=$C$91,$C96=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C96,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F46,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C96,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J46,F46))\n)","v":0},{"$f":"IF(OR($C96=$C$91,$C96=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C96,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G46,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C96,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J46,G46))\n)","v":0},{"$f":"IF(OR($C96=$C$91,$C96=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C96,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H46,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C96,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J46,H46))\n)","v":1058176.0146151511},{"$f":"IF(OR($C96=$C$91,$C96=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C96,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I46,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C96,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J46,I46))\n)","v":0},{"$f":"SUM(E96:I96)","v":7640202.4865780966},null,{"$f":"IF($J96<>0,E96/$J96,\"\")","v":0.86149895680460054},{"$f":"IF($J96<>0,F96/$J96,\"\")","v":0},{"$f":"IF($J96<>0,G96/$J96,\"\")","v":0},{"$f":"IF($J96<>0,H96/$J96,\"\")","v":0.13850104319539944},{"$f":"IF($J96<>0,I96/$J96,\"\")","v":0},0,null,0,0,0,0,0,null,"","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AN92:AO92)-AS92","v":0}]
["Parks","Forests","n/c","Yes",{"$f":"IF(OR($C97=$C$91,$C97=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C97,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E47,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C97,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J47,E47))\n)","v":0},{"$f":"IF(OR($C97=$C$91,$C97=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C97,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F47,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C97,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J47,F47))\n)","v":0},{"$f":"IF(OR($C97=$C$91,$C97=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C97,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G47,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C97,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J47,G47))\n)","v":0},{"$f":"IF(OR($C97=$C$91,$C97=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C97,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H47,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C97,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J47,H47))\n)","v":-314193.01461515098},{"$f":"IF(OR($C97=$C$91,$C97=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C97,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I47,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C97,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J47,I47))\n)","v":0},-314193.01461515098,null,0,0,0,1,0,0,null,0,0,0,0,0,null,"","","","",""]
["Other rate funding","Regional Stadium","n/c","Yes",{"$f":"IF(OR($C98=$C$91,$C98=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C98,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E48,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C98,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J48,E48))\n)","v":0},{"$f":"IF(OR($C98=$C$91,$C98=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C98,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F48,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C98,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J48,F48))\n)","v":978091.35},{"$f":"IF(OR($C98=$C$91,$C98=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C98,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G48,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C98,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J48,G48))\n)","v":0},{"$f":"IF(OR($C98=$C$91,$C98=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C98,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H48,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C98,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J48,H48))\n)","v":0},{"$f":"IF(OR($C98=$C$91,$C98=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C98,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I48,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C98,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J48,I48))\n)","v":0},978091.35,null,0,1,0,0,0,0,null,0,0,0,0,0,null,"","","","",""]
["Investments",null,"n/c","Yes",{"$f":"IF(OR($C99=$C$91,$C99=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C99,'Flood data'!$A$168:$A$169,0),MATCH(E$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(E$58=\"Levy\",E49,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C99,'Council wide view'!#REF!,0),MATCH(E$58,'Council wide view'!#REF!,0))*$J49,E49))\n)","v":-9895562.036526449},{"$f":"IF(OR($C99=$C$91,$C99=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C99,'Flood data'!$A$168:$A$169,0),MATCH(F$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(F$58=\"Levy\",F49,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C99,'Council wide view'!#REF!,0),MATCH(F$58,'Council wide view'!#REF!,0))*$J49,F49))\n)","v":0},{"$f":"IF(OR($C99=$C$91,$C99=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C99,'Flood data'!$A$168:$A$169,0),MATCH(G$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(G$58=\"Levy\",G49,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C99,'Council wide view'!#REF!,0),MATCH(G$58,'Council wide view'!#REF!,0))*$J49,G49))\n)","v":0},{"$f":"IF(OR($C99=$C$91,$C99=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C99,'Flood data'!$A$168:$A$169,0),MATCH(H$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(H$58=\"Levy\",H49,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C99,'Council wide view'!#REF!,0),MATCH(H$58,'Council wide view'!#REF!,0))*$J49,H49))\n)","v":171613},{"$f":"IF(OR($C99=$C$91,$C99=$C$92),\nIFERROR(INDEX('Flood data'!$T$168:$Y$169,MATCH($C99,'Flood data'!$A$168:$A$169,0),MATCH(I$58,'Flood data'!$T$167:$Y$167,0)),0),\nIF(I$58=\"Levy\",I49,IFERROR(INDEX('Council wide view'!#REF!,MATCH($C99,'Council wide view'!#REF!,0),MATCH(I$58,'Council wide view'!#REF!,0))*$J49,I49))\n)","v":0},-9723949.036526449,null,1.0176484882176329,0,0,-1.7648488217632919E-2,0,0,null,0,0,0,0,0,null,"","","","",""]
["TOTAL",null,null,null,{"$f":"SUM(E59:E99)","v":37309333.082585678},83472556.976922303,30862765.437637702,61897902.431706071,92939625.765468135,306482183.69431996,null,{"$f":"IF($J100>0,E100/$J100,\"\")","v":0.12173410092835074},0.27235696369279461,0.10070003112618021,0.20196248175209416,0.30324642250058004,0,null,{"$f":"E100-E50","v":-5172337.4981819168},5172338.3875496835,0,0,0,null,{"$f":"IF(S100<>0,IF(E50=0,\"New\",S100/E50),\"\")","v":-0.12175456914642971},6.6057777113941604E-2,"","","",null,{"$f":"SUM(AE59:AE99)","v":5845527.4925952787},{"$f":"SUM(AF59:AF99)","v":1158336.7351317727},73706.846801148742,48503.982683622933,2181298.0665069218,767006.58056121832,354430.28152399539,570188.81916395877,0,93297.36,{"$f":"SUM(AO59:AO99)","v":1389916.1159999999},null,null,{"$f":"SUM(AR59:AR99)","v":10998998.804967918},{"$f":"SUM(AS59:AS99)","v":1483213.476}]
["TOTAL excl other items",null,null,null,{"$f":"SUMIF($D59:$D99,\"<>Other\",E59:E99)","v":37309333.082585678},18816160.849791415,30862765.437637702,12301247.854489146,1946547,101236054.22450393,null,0.36853800129198483,0.18586422588205745,0.30485942655563758,0.12151054235292054,1.9227803917399647E-2,0,null,-5172337.4981819168,5172338.3875496965,0,0,0,null,-0.12175456914642971,0.3790974561464549,"","","",null,{"$f":"AE100/SUM($AE$100:$AO$100)","v":0.4683086107667121},9.2798993404232574E-2,5.9049505922545665E-3,3.885848244832265E-3,0.174752521220363,6.1447967980059193E-2,null,null,null,{"$f":"AN100/SUM($AE$100:$AO$100)","v":7.4744250377998984E-3},{"$f":"AO100/SUM($AE$100:$AO$100)","v":0.11135174476396748}]
["regional",null,null,null,{"$f":"E100+F68+F70+F71+F98+SUM(AE100:AM100)+F80","v":118764836.583508},null,null,null,null,null,null,null,null,null,null,null,{"$f":"ROUND(J100-J$50,-1)","v":0}]
["non regional",null,null,null,{"$f":"AN100+AO100+F63+F82+F77+F75+F74","v":2017053.476}]
["Total",null,null,null,{"$f":"E103+E102","v":120781890.059508},null,null,null,null,null,null,null,null,null,null,null,{"$f":"E104-E100-F100","v":0}]

{"sheet":"Control","index":30,"n_rows":67,"n_cols":5,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
["Control"]
[{"$f":"check_total","v":-3.7252902984619141E-9}]
[]
[]
["TA's"]
["Wellington City"]
["Hutt City"]
["Upper Hutt City"]
["Porirua City"]
["Kapiti Coast District"]
["Masterton District"]
["Carterton District"]
["South Wairarapa District"]
["Tararua District"]
[]
[]
["Categories for selected TA"]
[{"$f":"INDEX($C$27:$C$67,MATCH('Council wide view'!B7,Control!$C$26:$C$67,0),)","v":"Urban Ward"}]
[{"$f":"INDEX($C$27:$C$67,MATCH('Council wide view'!B7,Control!$C$26:$C$67,0)+1,)","v":"Urban - Residential"}]
[{"$f":"INDEX($C$27:$C$67,MATCH('Council wide view'!B7,Control!$C$26:$C$67,0)+2,)","v":"Rural Ward"}]
[{"$f":"INDEX($C$27:$C$67,MATCH('Council wide view'!B7,Control!$C$26:$C$67,0)+3,)","v":0}]
[]
[]
["TA and category map"]
["Concatenated","TA","Model format","Grouping","WRS fixed per assessment"]
[null,null,"Wellington City"]
[{"$f":"$C$26&C27","v":"Wellington CityCBD Business"},"Wellington City","CBD Business","CBD business","No"]
[{"$f":"$C$26&C28","v":"Wellington CityBusiness"},"Wellington City","Business","business","No"]
[{"$f":"$C$26&C29","v":"Wellington CityResidential"},"Wellington City","Residential","resident","Yes"]
[{"$f":"$C$26&C30","v":"Wellington CityRural"},"Wellington City","Rural","farmer/lifestyler","Yes"]
[]
[null,null,"Hutt City"]
[{"$f":"$C$32&C33","v":"Hutt CityBusiness"},"Lower Hutt City ","Business","business","No"]
[{"$f":"$C$32&C34","v":"Hutt CityResidential"},"Lower Hutt City ","Residential","resident","Yes"]
[{"$f":"$C$32&C35","v":"Hutt CityRural"},"Lower Hutt City ","Rural","farmer/lifestyler","Yes"]
[]
[null,null,"Upper Hutt City"]
[{"$f":"$C$37&C38","v":"Upper Hutt CityBusiness"},"Upper Hutt City","Business","business","No"]
[{"$f":"$C$37&C39","v":"Upper Hutt CityResidential"},"Upper Hutt City","Residential","resident","Yes"]
[{"$f":"$C$37&C40","v":"Upper Hutt CityRural"},"Upper Hutt City","Rural","farmer/lifestyler","Yes"]
[]
[null,null,"Porirua City"]
[{"$f":"$C$42&C43","v":"Porirua CityBusiness"},"Porirua City ","Business","business","No"]
[{"$f":"$C$42&C44","v":"Porirua CityResidential"},"Porirua City ","Residential","resident","Yes"]
[{"$f":"$C$42&C45","v":"Porirua CityRural"},"Porirua City ","Rural","farmer/lifestyler","Yes"]
[]
[null,null,"Kapiti Coast District"]
[{"$f":"$C$47&C48","v":"Kapiti Coast DistrictUrban - Commerical"},"Kapiti Coast District","Urban - Commerical","business","No"]
[{"$f":"$C$47&C49","v":"Kapiti Coast DistrictUrban - Residential"},"Kapiti Coast District","Urban - Residential","resident","Yes"]
[{"$f":"$C$47&C50","v":"Kapiti Coast DistrictRural"},"Kapiti Coast District","Rural","farmer/lifestyler","Yes"]
[]
[null,null,"Masterton District"]
[{"$f":"$C$52&C53","v":"Masterton DistrictUrban Ward"},"Masterton District","Urban Ward","business","No"]
[{"$f":"$C$52&C54","v":"Masterton DistrictUrban - Residential"},"Masterton District","Urban - Residential","resident","Yes"]
[{"$f":"$C$52&C55","v":"Masterton DistrictRural Ward"},"Masterton District","Rural Ward","farmer/lifestyler","Yes"]
[]
[null,null,"Carterton District"]
[{"$f":"$C$57&C58","v":"Carterton DistrictUrban Ward"},"Carterton District","Urban Ward","business","No"]
[{"$f":"$C$57&C59","v":"Carterton DistrictUrban - Residential"},"Carterton District","Urban - Residential","resident","Yes"]
[{"$f":"$C$57&C60","v":"Carterton DistrictRural Ward"},"Carterton District","Rural Ward","farmer/lifestyler","Yes"]
[]
[null,null,"South Wairarapa District"]
[{"$f":"$C$62&C63","v":"South Wairarapa DistrictUrban Ward"},"South Wairarapa District","Urban Ward","business","No"]
[{"$f":"$C$62&C64","v":"South Wairarapa DistrictUrban - Residential"},"South Wairarapa District","Urban - Residential","resident","Yes"]
[{"$f":"$C$62&C65","v":"South Wairarapa DistrictRural Ward"},"South Wairarapa District","Rural Ward","farmer/lifestyler","Yes"]
[]
[{"$f":"$C$67","v":"Tararua District"},"Tararua District","Tararua District","farmer/lifestyler","No"]

{"sheet":"Summary proposed","index":31,"n_rows":54,"n_cols":39,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[null,"Wellington Regional Council"]
[null,{"$f":"\"Rates per Assessment \"&Instructions!D11","v":"Rates per Assessment 2017/18"}]
[null,"Printed: "]
[]
[null,null,null,null,"Total"]
[null,null,null,"Cents / Dollar","District-wide Rates",null,"Rates per $100K","Average Rates","General","PT","Stad","RR Protected Region","RR Protected Catchment","Land mgmt - Wairarapa","WRS",null,"GR","TR","SR","RR Protected Region","RR Protected Catchment","Land mgmt - Wairarapa","WRS","Check",null,"property no.","total excl WRS Resi & Rural","Contiguous","WRS prop","WRS resi & Rural","Total",null,"General","PT","Stad","RR Protected Region","RR Protected Catchment","Land mgmt - Wairarapa","WRS"]
[null,null,null,null,"Check"]
[]
[{"$f":"B9","v":"Wellington City"},"Wellington City",null,null,{"$f":"SUM(E10:E13)","v":66378243.074655943}]
[{"$f":"$B$9&B10","v":"Wellington CityCBD Business"},"CBD Business",null,{"$f":"SUM(I10:O10)","v":0.38179317495507925},{"$f":"NRV!C10/100*D10","v":29986767.094901964},null,{"$f":"+D10*100000/100","v":381.79317495507922},{"$f":"+D10*NRV!F10/100","v":8817.0441325792308},{"$f":"Gen!$E$9","v":3.0910135387523151E-2},{"$f":"Tran!G8","v":0.33265156942020246},{"$f":"+Stad!$G$9","v":1.7217685614108083E-3},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$9,Gen!$A$33:$A$41,0),)","v":5.3523814970796333E-3},{"$f":"+Riv!$D$6","v":1.436245184488281E-4},{"$f":"'Wairarapa LM'!$E$9","v":0},{"$f":"WRS!I9","v":1.1013695570414378E-2},null,{"$f":"+I10*100000/100","v":30.910135387523152},332.65156942020241,1.7217685614108083,{"$f":"+L10*100000/100","v":5.3523814970796328},0.14362451844882812,0,{"$f":"+O10*100000/100","v":11.013695570414377},{"$f":"+U10+S10+R10+Q10+W10-G10","v":-5.3523814970796479},null,{"$f":"+NRV!E10","v":3401},{"$f":"+Z10*H10","v":29986767.094901964},{"$f":"NRV!H10","v":0},null,null,{"$f":"AA10+AD10","v":29986767.094901964},null,{"$f":"NRV!C10/100*I10","v":2427741.2262453353},{"$f":"J10*NRV!$C10/100","v":26127091.290018138},{"$f":"K10*NRV!$C10/100","v":135230.99999999997},{"$f":"L10*NRV!$C10/100","v":420386.29259120132},{"$f":"M10*NRV!$C10/100","v":11280.544719923788},{"$f":"N10*NRV!$C10/100","v":0}]
[{"$f":"$B$9&B11","v":"Wellington CityBusiness"},"Business",null,{"$f":"SUM(I11:O11)","v":0.1115137748015893},{"$f":"+D11*NRV!C11/100","v":4259553.4347275468},null,{"$f":"+D11*100000/100","v":111.51377480158929},{"$f":"+D11*NRV!F11/100","v":2233.6410250275549},{"$f":"Gen!$E$9","v":3.0910135387523151E-2},{"$f":"Tran!G9","v":6.2372169266287969E-2},{"$f":"+Stad!$G$9","v":1.7217685614108083E-3},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$9,Gen!$A$33:$A$41,0),)","v":5.3523814970796333E-3},{"$f":"+Riv!$D$6","v":1.436245184488281E-4},{"$f":"'Wairarapa LM'!$E$9","v":0},{"$f":"WRS!I10","v":1.1013695570838915E-2},null,30.910135387523152,62.372169266287962,1.7217685614108083,5.3523814970796328,0.14362451844882812,0,{"$f":"+O11*100000/100","v":11.013695570838916},{"$f":"+U11+S11+R11+Q11+W11-G11","v":-5.3523814970796195},null,{"$f":"+NRV!E11","v":1907},{"$f":"+Z11*H11","v":4259553.4347275468},{"$f":"NRV!H11","v":0},null,null,{"$f":"AA11+AD11","v":4259553.4347275468},null,{"$f":"NRV!C11/100*I11","v":1180691.5656122265},{"$f":"J11*NRV!$C11/100","v":2382464.3036461752},{"$f":"K11*NRV!$C11/100","v":65767.347599991655},{"$f":"L11*NRV!$C11/100","v":204447.88126330014},{"$f":"M11*NRV!$C11/100","v":5486.1052991731085},{"$f":"N11*NRV!$C11/100","v":0}]
[{"$f":"$B$9&B12","v":"Wellington CityResidential"},"Residential",null,{"$f":"SUM(I12:N12)","v":7.8953000585578081E-2},{"$f":"+D12*NRV!C12/100+WRS!D11","v":31836532.336723741},null,{"$f":"+D12*100000/100","v":78.953000585578081},{"$f":"+D12*NRV!F12/100","v":435.10398421086126},{"$f":"Gen!$E$9","v":3.0910135387523151E-2},{"$f":"Tran!G10","v":4.1581446177525308E-2},{"$f":"+Stad!G11","v":9.6541300500116835E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$9,Gen!$A$33:$A$41,0),)","v":5.3523814970796333E-3},{"$f":"+Riv!$D$6","v":1.436245184488281E-4},{"$f":"'Wairarapa LM'!$E$9","v":0},14,null,30.910135387523152,41.581446177525301,0.96541300500116833,{"$f":"+L12*100000/100","v":5.3523814970796328},0.14362451844882812,0,null,{"$f":"+U12+S12+R12+Q12-G12","v":-5.3523814970796337},null,{"$f":"+NRV!E12","v":70889},{"$f":"+Z12*H12","v":30844086.336723745},{"$f":"NRV!H12","v":0},{"$f":"Z12-AB12","v":70889},{"$f":"O12*AC12","v":992446},{"$f":"AA12+AD12","v":31836532.336723745},null,{"$f":"NRV!C12/100*I12","v":12075473.731225552},{"$f":"J12*NRV!$C12/100","v":16244369.515953481},{"$f":"K12*NRV!$C12/100","v":377152},{"$f":"L12*NRV!$C12/100","v":2090982.1764666769},{"$f":"M12*NRV!$C12/100","v":56108.913078032201},{"$f":"N12*NRV!$C12/100","v":0}]
[{"$f":"$B$9&B13","v":"Wellington CityRural"},"Rural",null,{"$f":"SUM(I13:N13)","v":4.7291491061420138E-2},{"$f":"+D13*NRV!C13/100+WRS!D12","v":295390.20830268384},null,{"$f":"+D13*100000/100","v":47.291491061420139},{"$f":"+D13*NRV!F13/100","v":353.64109599829959},{"$f":"Gen!$E$9","v":3.0910135387523151E-2},{"$f":"Tran!G11","v":1.0395361544381327E-2},{"$f":"+Stad!G12","v":4.8998811398719968E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$9,Gen!$A$33:$A$41,0),)","v":5.3523814970796333E-3},{"$f":"+Riv!$D$6","v":1.436245184488281E-4},{"$f":"'Wairarapa LM'!$E$9","v":0},28,null,30.910135387523152,10.395361544381325,0.48998811398719966,5.3523814970796328,0.14362451844882812,0,null,{"$f":"+U13+S13+R13+Q13-G13","v":-5.3523814970796337},null,{"$f":"+NRV!E13","v":774},{"$f":"+Z13*H13","v":273718.2083026839},{"$f":"NRV!H13","v":0},{"$f":"Z13-AB13","v":774},{"$f":"O13*AC13","v":21672},{"$f":"AA13+AD13","v":295390.2083026839},null,{"$f":"NRV!C13/100*I13","v":178904.63351383599},{"$f":"J13*NRV!$C13/100","v":60167.266303597738},{"$f":"K13*NRV!$C13/100","v":2836},{"$f":"L13*NRV!$C13/100","v":30979.024781230473},{"$f":"M13*NRV!$C13/100","v":831.28370401963912},{"$f":"N13*NRV!$C13/100","v":0}]
[]
[{"$f":"B15","v":"Hutt City"},"Hutt City",null,null,{"$f":"SUM(E16:E18)","v":21001090.061348002}]
[{"$f":"$B$15&B16","v":"Hutt CityBusiness"},"Business",null,{"$f":"SUM(I16:O16)","v":0.11897874390105373},{"$f":"+D16*NRV!C16/100","v":4517451.576531793},null,{"$f":"+D16*100000/100","v":118.97874390105373},{"$f":"+D16*NRV!F16/100","v":1916.6107664538788},{"$f":"+Gen!E10","v":2.5387076627901843E-2},{"$f":"Tran!G14","v":5.1227437885984599E-2},{"$f":"+Stad!G15","v":1.3112164380213525E-3},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$15,Gen!$A$33:$A$41,0),)","v":4.3960117775146672E-3},{"$f":"+Riv!D7","v":2.7611245471014331E-2},{"$f":"'Wairarapa LM'!$E$10","v":0},{"$f":"WRS!I15","v":9.0457557006169229E-3},null,{"$f":"+I16*100000/100","v":25.387076627901841},51.2274378859846,1.3112164380213525,{"$f":"+L16*100000/100","v":4.3960117775146674},{"$f":"+M16*100000/100","v":27.611245471014332},{"$f":"+N16*100000/100","v":0},{"$f":"+O16*100000/100","v":9.0457557006169225},{"$f":"+U16+S16+R16+Q16+W16-G16","v":-4.396011777514687},null,{"$f":"+NRV!E16","v":2357},{"$f":"+Z16*H16","v":4517451.5765317921},{"$f":"NRV!H16","v":0},null,null,{"$f":"AA16+AD16","v":4517451.5765317921},null,{"$f":"NRV!C16/100*I16","v":963910.74217108882},{"$f":"J16*NRV!$C16/100","v":1945032.0490202794},{"$f":"K16*NRV!$C16/100","v":49785},{"$f":"L16*NRV!$C16/100","v":166910.23693527229},{"$f":"M16*NRV!$C16/100","v":1048359.2303409359},{"$f":"N16*NRV!$C16/100","v":0}]
[{"$f":"$B$15&B17","v":"Hutt CityResidential"},"Residential",null,{"$f":"SUM(I17:N17)","v":9.2360274369828313E-2},{"$f":"+D17*NRV!C17/100+WRS!D16","v":16257977.588113511},null,{"$f":"+D17*100000/100","v":92.360274369828318},{"$f":"+D17*NRV!F17/100","v":435.13893122240518},{"$f":"+Gen!$E$10","v":2.5387076627901843E-2},{"$f":"Tran!G15","v":3.4151625257323064E-2},{"$f":"+Stad!G16","v":8.1431523607440701E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$15,Gen!$A$33:$A$41,0),)","v":4.3960117775146672E-3},{"$f":"+Riv!D7","v":2.7611245471014331E-2},{"$f":"'Wairarapa LM'!$E$10","v":0},14,null,25.387076627901841,34.151625257323062,0.81431523607440692,{"$f":"+L17*100000/100","v":4.3960117775146674},27.611245471014332,0,null,{"$f":"+U17+S17+R17+Q17-G17","v":-4.3960117775146728},null,{"$f":"+NRV!E17","v":36202},{"$f":"+Z17*H17","v":15752899.588113513},{"$f":"NRV!H17","v":125},{"$f":"Z17-AB17","v":36077},{"$f":"O17*AC17","v":505078},{"$f":"AA17+AD17","v":16257977.588113513},null,{"$f":"NRV!C17/100*I17","v":4330000.8762828503},{"$f":"J17*NRV!$C17/100","v":5824875.7609282052},{"$f":"K17*NRV!$C17/100","v":138888.99999999997},{"$f":"L17*NRV!$C17/100","v":749780.49374412745},{"$f":"M17*NRV!$C17/100","v":4709353.457158328},{"$f":"N17*NRV!$C17/100","v":0}]
[{"$f":"$B$15&B18","v":"Hutt CityRural"},"Rural",null,{"$f":"SUM(I18:N18)","v":6.6639698372122441E-2},{"$f":"+D18*NRV!C18/100+WRS!D17","v":225660.8967026982},null,{"$f":"+D18*100000/100","v":66.639698372122439},{"$f":"+D18*NRV!F18/100","v":432.53244225040459},{"$f":"+Gen!$E$10","v":2.5387076627901843E-2},{"$f":"Tran!G16","v":8.5379063143307659E-3},{"$f":"Stad!G17","v":7.074581813608351E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$15,Gen!$A$33:$A$41,0),)","v":4.3960117775146672E-3},{"$f":"Riv!D7","v":2.7611245471014331E-2},{"$f":"'Wairarapa LM'!$E$10","v":0},28,null,25.387076627901841,8.5379063143307654,0.70745818136083516,4.3960117775146674,27.611245471014332,0,null,{"$f":"+U18+S18+R18+Q18-G18","v":-4.3960117775146657},null,{"$f":"+NRV!E18","v":490},{"$f":"+Z18*H18","v":211940.89670269826},{"$f":"NRV!H18","v":0},{"$f":"Z18-AB18","v":490},{"$f":"O18*AC18","v":13720},{"$f":"AA18+AD18","v":225660.89670269826},null,{"$f":"NRV!C18/100*I18","v":80741.058507379028},{"$f":"J18*NRV!$C18/100","v":27153.957242097567},{"$f":"K18*NRV!$C18/100","v":2250},{"$f":"L18*NRV!$C18/100","v":13981.075857207647},{"$f":"M18*NRV!$C18/100","v":87814.805096013981},{"$f":"N18*NRV!$C18/100","v":0}]
[]
[{"$f":"B20","v":"Upper Hutt City"},"Upper Hutt City",null,null,{"$f":"SUM(E21:E23)","v":6672554.2313112738}]
[{"$f":"$B$20&B21","v":"Upper Hutt CityBusiness"},"Business",null,{"$f":"SUM(I21:O21)","v":0.10520730646793514},{"$f":"+D21*NRV!C21/100","v":1231517.2767737233},null,{"$f":"+D21*100000/100","v":105.20730646793514},{"$f":"+D21*NRV!F21/100","v":1705.7025994095891},{"$f":"+Gen!E11","v":2.5396615821480919E-2},{"$f":"Tran!G19","v":5.1246686594834258E-2},{"$f":"+Stad!G20","v":6.6010998985530458E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$20,Gen!$A$33:$A$41,0),)","v":4.3976635788597462E-3},{"$f":"+Riv!D8","v":1.4457075839748777E-2},{"$f":"'Wairarapa LM'!$E$11","v":0},{"$f":"WRS!I20","v":9.0491546431561501E-3},null,{"$f":"+I21*100000/100","v":25.396615821480918},51.246686594834252,0.66010998985530467,{"$f":"+L21*100000/100","v":4.3976635788597465},{"$f":"+M21*100000/100","v":14.457075839748777},{"$f":"+N21*100000/100","v":0},{"$f":"+O21*100000/100","v":9.0491546431561503},{"$f":"+U21+S21+R21+Q21+W21-G21","v":-4.3976635788597349},null,{"$f":"+NRV!E21","v":722},{"$f":"+Z21*H21","v":1231517.2767737233},{"$f":"NRV!H21","v":0},null,null,{"$f":"AA21+AD21","v":1231517.2767737233},null,{"$f":"NRV!C21/100*I21","v":297283.26107532257},{"$f":"J21*NRV!$C21/100","v":599874.49577165674},{"$f":"K21*NRV!$C21/100","v":7727},{"$f":"L21*NRV!$C21/100","v":51477.400730290115},{"$f":"M21*NRV!$C21/100","v":169229.10837665928},{"$f":"N21*NRV!$C21/100","v":0}]
[{"$f":"$B$20&B22","v":"Upper Hutt CityResidential"},"Residential",null,{"$f":"SUM(I22:N22)","v":7.910704642632968E-2},{"$f":"+D22*NRV!C22/100+WRS!D21","v":4983898.5014813812},null,{"$f":"+D22*100000/100","v":79.107046426329674},{"$f":"+D22*NRV!F22/100","v":327.28091628878263},{"$f":"+Gen!$E$11","v":2.5396615821480919E-2},{"$f":"Tran!G20","v":3.4164457729889505E-2},{"$f":"+Stad!G21","v":6.9123345635073235E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$20,Gen!$A$33:$A$41,0),)","v":4.3976635788597462E-3},{"$f":"+Riv!$D$8","v":1.4457075839748777E-2},{"$f":"'Wairarapa LM'!$E$11","v":0},14,null,25.396615821480918,34.164457729889506,0.6912334563507323,{"$f":"+L22*100000/100","v":4.3976635788597465},14.457075839748777,0,null,{"$f":"+U22+S22+R22+Q22-G22","v":-4.3976635788597349},null,{"$f":"+NRV!E22","v":14604},{"$f":"+Z22*H22","v":4779610.5014813812},{"$f":"NRV!H22","v":12},{"$f":"Z22-AB22","v":14592},{"$f":"O22*AC22","v":204288},{"$f":"AA22+AD22","v":4983898.5014813812},null,{"$f":"NRV!C22/100*I22","v":1534451.5712071485},{"$f":"J22*NRV!$C22/100","v":2064200.4514132247},{"$f":"K22*NRV!$C22/100","v":41764},{"$f":"L22*NRV!$C22/100","v":265704.76301469293},{"$f":"M22*NRV!$C22/100","v":873489.71584631572},{"$f":"N22*NRV!$C22/100","v":0}]
[{"$f":"$B$20&B23","v":"Upper Hutt CityRural"},"Rural",null,{"$f":"SUM(I23:N23)","v":5.3037051503527916E-2},{"$f":"+D23*NRV!C23/100+WRS!D22","v":457138.45305616898},null,{"$f":"+D23*100000/100","v":53.03705150352792},{"$f":"+D23*NRV!F23/100","v":340.96017126701685},{"$f":"+Gen!$E$11","v":2.5396615821480919E-2},{"$f":"Tran!G21","v":8.5411144324723763E-3},{"$f":"Stad!G22","v":2.4458183096609547E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$20,Gen!$A$33:$A$41,0),)","v":4.3976635788597462E-3},{"$f":"+Riv!$D$8","v":1.4457075839748777E-2},{"$f":"'Wairarapa LM'!$E$11","v":0},28,null,25.396615821480918,8.5411144324723764,0.24458183096609548,4.3976635788597465,14.457075839748777,0,null,{"$f":"+U23+S23+R23+Q23-G23","v":-4.3976635788597491},null,{"$f":"+NRV!E23","v":1244},{"$f":"+Z23*H23","v":424154.45305616898},{"$f":"NRV!H23","v":66},{"$f":"Z23-AB23","v":1178},{"$f":"O23*AC23","v":32984},{"$f":"AA23+AD23","v":457138.45305616898},null,{"$f":"NRV!C23/100*I23","v":203104.94998993957},{"$f":"J23*NRV!$C23/100","v":68306.054312889057},{"$f":"K23*NRV!$C23/100","v":1956},{"$f":"L23*NRV!$C23/100","v":35169.537844542792},{"$f":"M23*NRV!$C23/100","v":115617.91090879755},{"$f":"N23*NRV!$C23/100","v":0}]
[]
[{"$f":"B25","v":"Porirua City"},"Porirua City",null,null,{"$f":"SUM(E26:E28)","v":6855195.6754206149}]
[{"$f":"$B$25&B26","v":"Porirua CityBusiness"},"Business",null,{"$f":"SUM(I26:O26)","v":9.0627302728998882E-2},{"$f":"NRV!C26/100*D26","v":992132.88075892872},null,{"$f":"+D26*100000/100","v":90.62730272899887},{"$f":"+D26*NRV!F26/100","v":1246.3980914056892},{"$f":"Gen!E12","v":2.5099618244296146E-2},{"$f":"Tran!G24","v":5.0647388567711303E-2},{"$f":"Stad!G25","v":1.1078434641300511E-3},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$25,Gen!$A$33:$A$41,0),)","v":4.3462356469897712E-3},{"$f":"Riv!D9","v":4.8288638053563921E-4},{"$f":"'Wairarapa LM'!$E$12","v":0},{"$f":"WRS!I25","v":8.9433304253359776E-3},null,{"$f":"+I26*100000/100","v":25.099618244296149},50.647388567711303,1.1078434641300512,{"$f":"+L26*100000/100","v":4.3462356469897712},{"$f":"+M26*100000/100","v":0.4828863805356392},{"$f":"+N26*100000/100","v":0},{"$f":"+O26*100000/100","v":8.9433304253359776},null,null,{"$f":"+NRV!E26","v":796},{"$f":"+Z26*H26","v":992132.8807589286},{"$f":"NRV!H26","v":0},null,null,{"$f":"AA26+AD26","v":992132.8807589286},null,{"$f":"NRV!C26/100*I26","v":274775.43526951643},{"$f":"J26*NRV!$C26/100","v":554456.96836921992},{"$f":"K26*NRV!$C26/100","v":12128},{"$f":"L26*NRV!$C26/100","v":47579.958390677588},{"$f":"M26*NRV!$C26/100","v":5286.347947843954},{"$f":"N26*NRV!$C26/100","v":0}]
[{"$f":"$B$25&B27","v":"Porirua CityResidential"},"Residential",null,{"$f":"SUM(I27:N27)","v":6.4373132587074181E-2},{"$f":"+D27*NRV!C27/100+WRS!D26","v":5614028.4147163574},null,{"$f":"+D27*100000/100","v":64.373132587074181},{"$f":"+D27*NRV!F27/100","v":314.19060064985138},{"$f":"+Gen!$E$12","v":2.5099618244296146E-2},{"$f":"Tran!G25","v":3.3764925711807545E-2},{"$f":"+Stad!G26","v":6.7946660344509531E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$25,Gen!$A$33:$A$41,0),)","v":4.3462356469897712E-3},{"$f":"+Riv!$D$9","v":4.8288638053563921E-4},{"$f":"'Wairarapa LM'!$E$12","v":0},14,null,25.099618244296149,33.764925711807543,0.67946660344509524,{"$f":"+L27*100000/100","v":4.3462356469897712},0.4828863805356392,0,null,{"$f":"+U27+S27+R27+Q27-G27","v":-4.3462356469897543},null,{"$f":"+NRV!E27","v":17106},{"$f":"+Z27*H27","v":5374544.4147163574},{"$f":"NRV!H27","v":0},{"$f":"Z27-AB27","v":17106},{"$f":"O27*AC27","v":239484},{"$f":"AA27+AD27","v":5614028.4147163574},null,{"$f":"NRV!C27/100*I27","v":2095579.4385790341},{"$f":"J27*NRV!$C27/100","v":2819050.2093748734},{"$f":"K27*NRV!$C27/100","v":56729},{"$f":"L27*NRV!$C27/100","v":362869.34599576087},{"$f":"M27*NRV!$C27/100","v":40316.420766690171},{"$f":"N27*NRV!$C27/100","v":0}]
[{"$f":"$B$25&B28","v":"Porirua CityRural"},"Rural",null,{"$f":"SUM(I28:N28)","v":3.8597831989292494E-2},{"$f":"+D28*NRV!C28/100+WRS!D27","v":249034.37994532858},null,{"$f":"+D28*100000/100","v":38.597831989292494},{"$f":"+D28*NRV!F28/100","v":378.91892147929502},{"$f":"+Gen!$E$12","v":2.5099618244296146E-2},{"$f":"Tran!G26","v":8.4412314279518862E-3},{"$f":"Stad!G27","v":2.2786028951905085E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$25,Gen!$A$33:$A$41,0),)","v":4.3462356469897712E-3},{"$f":"+Riv!$D$9","v":4.8288638053563921E-4},{"$f":"'Wairarapa LM'!$E$12","v":0},28,null,25.099618244296149,8.4412314279518856,0.22786028951905085,4.3462356469897712,0.4828863805356392,0,null,{"$f":"+U28+S28+R28+Q28-G28","v":-4.3462356469897685},null,{"$f":"+NRV!E28","v":612},{"$f":"+Z28*H28","v":231898.37994532855},{"$f":"NRV!H28","v":0},{"$f":"Z28-AB28","v":612},{"$f":"O28*AC28","v":17136},{"$f":"AA28+AD28","v":249034.37994532855},null,{"$f":"NRV!C28/100*I28","v":150800.20063596274},{"$f":"J28*NRV!$C28/100","v":50715.488202256318},{"$f":"K28*NRV!$C28/100","v":1369},{"$f":"L28*NRV!$C28/100","v":26112.477138020717},{"$f":"M28*NRV!$C28/100","v":2901.2139690888066},{"$f":"N28*NRV!$C28/100","v":0}]
[]
[{"$f":"B30","v":"Kapiti Coast District"},"Kapiti Coast District",null,null,{"$f":"SUM(E31:E33)","v":10632965.754580818}]
[{"$f":"$B$30&B31","v":"Kapiti Coast DistrictUrban - Commerical"},"Urban - Commerical",null,{"$f":"SUM(I31:O31)","v":0.12510355363373465},{"$f":"+D31*NRV!C31/100","v":1587072.4386463121},null,{"$f":"+D31*100000/100","v":125.10355363373465},{"$f":"+D31*NRV!F31/100","v":1142.6007477655235},{"$f":"+Gen!$E$13","v":2.9533018465912463E-2},{"$f":"Tran!G29","v":5.9593347088471089E-2},{"$f":"+Stad!$G$30","v":4.6420995627487476E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$30,Gen!$A$33:$A$41,0),)","v":5.1139207126755775E-3},{"$f":"+Riv!$D$10","v":1.9876047059108719E-2},{"$f":"'Wairarapa LM'!$E$13","v":0},{"$f":"WRS!I30","v":1.0523010351291931E-2},null,{"$f":"+I31*100000/100","v":29.533018465912463},59.593347088471091,0.46420995627487477,{"$f":"+L31*100000/100","v":5.1139207126755775},{"$f":"+M31*100000/100","v":19.876047059108718},{"$f":"+N31*100000/100","v":0},{"$f":"+O31*100000/100","v":10.52301035129193},null,null,{"$f":"+NRV!E31","v":1389},{"$f":"+Z31*H31","v":1587072.4386463121},{"$f":"NRV!H31","v":0},null,null,{"$f":"AA31+AD31","v":1587072.4386463121},null,{"$f":"NRV!C31/100*I31","v":374657.93956985814},{"$f":"J31*NRV!$C31/100","v":756005.37269864033},{"$f":"K31*NRV!$C31/100","v":5889},{"$f":"L31*NRV!$C31/100","v":64875.556135452258},{"$f":"M31*NRV!$C31/100","v":252148.92431514733},{"$f":"N31*NRV!$C31/100","v":0}]
[{"$f":"$B$30&B32","v":"Kapiti Coast DistrictUrban - Residential"},"Urban - Residential",null,{"$f":"SUM(I32:N32)","v":9.4716094252952354E-2},{"$f":"+D32*NRV!C32/100+WRS!D31","v":7883585.0119015248},null,{"$f":"+D32*100000/100","v":94.71609425295236},{"$f":"+D32*NRV!F32/100","v":369.18782548226807},{"$f":"+Gen!$E$13","v":2.9533018465912463E-2},{"$f":"Tran!G30","v":3.9728898058980729E-2},{"$f":"+Stad!$G$30","v":4.6420995627487476E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$30,Gen!$A$33:$A$41,0),)","v":5.1139207126755775E-3},{"$f":"+Riv!$D$10","v":1.9876047059108719E-2},{"$f":"'Wairarapa LM'!$E$13","v":0},14,null,29.533018465912463,39.728898058980732,0.46420995627487477,{"$f":"+L32*100000/100","v":5.1139207126755775},19.876047059108718,0,null,{"$f":"+U32+S32+R32+Q32-G32","v":-5.113920712675565},null,{"$f":"+NRV!E32","v":20583},{"$f":"+Z32*H32","v":7598993.0119015239},{"$f":"NRV!H32","v":255},{"$f":"Z32-AB32","v":20328},{"$f":"O32*AC32","v":284592},{"$f":"AA32+AD32","v":7883585.0119015239},null,{"$f":"NRV!C32/100*I32","v":2369409.3671502103},{"$f":"J32*NRV!$C32/100","v":3187416.258048797},{"$f":"K32*NRV!$C32/100","v":37243.176480304777},{"$f":"L32*NRV!$C32/100","v":410285.58098328544},{"$f":"M32*NRV!$C32/100","v":1594638.6292389277},{"$f":"N32*NRV!$C32/100","v":0}]
[{"$f":"$B$30&B33","v":"Kapiti Coast DistrictRural"},"Rural",null,{"$f":"SUM(I33:N33)","v":6.4705124135410547E-2},{"$f":"+D33*NRV!C33/100+WRS!D32","v":1162308.3040329807},null,{"$f":"+D33*100000/100","v":64.705124135410543},{"$f":"+D33*NRV!F33/100","v":390.45403514986754},{"$f":"+Gen!$E$13","v":2.9533018465912463E-2},{"$f":"Tran!G31","v":9.9322245147451804E-3},{"$f":"Stad!G32","v":2.4991338296861092E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$30,Gen!$A$33:$A$41,0),)","v":5.1139207126755775E-3},{"$f":"+Riv!$D$10","v":1.9876047059108719E-2},{"$f":"'Wairarapa LM'!$E$13","v":0},28,null,29.533018465912463,9.9322245147451795,0.2499133829686109,5.1139207126755775,19.876047059108718,0,null,{"$f":"+U33+S33+R33+Q33-G33","v":-5.1139207126755721},null,{"$f":"+NRV!E33","v":2789},{"$f":"+Z33*H33","v":1088976.3040329805},{"$f":"NRV!H33","v":170},{"$f":"Z33-AB33","v":2619},{"$f":"O33*AC33","v":73332},{"$f":"AA33+AD33","v":1162308.3040329805},null,{"$f":"NRV!C33/100*I33","v":497035.70970118599},{"$f":"J33*NRV!$C33/100","v":167157.66003721839},{"$f":"K33*NRV!$C33/100","v":4206},{"$f":"L33*NRV!$C33/100","v":86066.421341729525},{"$f":"M33*NRV!$C33/100","v":334510.51295284671},{"$f":"N33*NRV!$C33/100","v":0}]
[]
[{"$f":"B35","v":"Masterton District"},"Masterton District",null,null,{"$f":"SUM(E36:E38)","v":3408862.0406254521}]
[{"$f":"$B$35&B36","v":"Masterton DistrictUrban ward"},"Urban ward",null,{"$f":"SUM(I36:O36)","v":0.1110260088591617},{"$f":"(+D36*NRV!C36/100)","v":423174.0784025708},null,{"$f":"+D36*100000/100","v":111.02600885916171},{"$f":"(+D36*NRV!F36/100)","v":775.04409963840806},{"$f":"+I37","v":2.6549392477237761E-2},{"$f":"Tran!G34","v":5.3572822659838822E-2},{"$f":"+K37","v":6.1026066998540727E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$35,Gen!$A$33:$A$41,0),)","v":4.5972777301788248E-3},{"$f":"+Riv!$D$11","v":1.6236350904058897E-2},{"$f":"'Wairarapa LM'!$E$14","v":0},{"$f":"+WRS!I35","v":9.4599044178619914E-3},null,{"$f":"+I36*100000/100","v":26.54939247723776},53.57282265983882,0.61026066998540729,{"$f":"+L36*100000/100","v":4.597277730178825},{"$f":"+M36*100000/100","v":16.236350904058899},{"$f":"+N36*100000/100","v":0},{"$f":"+O36*100000/100","v":9.4599044178619902},{"$f":"+W36+U36+S36+R36+Q36-G36","v":-4.5972777301788312},null,{"$f":"+NRV!E36","v":546},{"$f":"+Z36*H36","v":423174.0784025708},{"$f":"NRV!H36","v":0},null,null,{"$f":"AA36+AD36","v":423174.0784025708},null,{"$f":"NRV!C36/100*I36","v":101192.63773549705},{"$f":"J36*NRV!$C36/100","v":204192.06354845845},{"$f":"K36*NRV!$C36/100","v":2326},{"$f":"L36*NRV!$C36/100","v":17522.459706688369},{"$f":"M36*NRV!$C36/100","v":61884.624161907828},{"$f":"N36*NRV!$C36/100","v":0}]
[{"$f":"$B$35&B37","v":"Masterton DistrictUrban - Residential"},"Urban - Residential",null,{"$f":"SUM(I37:N37)","v":7.2993932356052338E-2},{"$f":"(+D37*NRV!C37/100)+WRS!D36","v":1551104.6153120452},null,{"$f":"+D37*100000/100","v":72.993932356052341},{"$f":"(+D37*NRV!F37/100)","v":183.82486805815421},{"$f":"+Gen!$E$14","v":2.6549392477237761E-2},{"$f":"Tran!G35","v":2.5000650574591443E-2},{"$f":"+Stad!G35","v":6.1026066998540727E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$35,Gen!$A$33:$A$41,0),)","v":4.5972777301788248E-3},{"$f":"+Riv!$D$11","v":1.6236350904058897E-2},{"$f":"'Wairarapa LM'!$E$14","v":0},14,null,26.54939247723776,25.00065057459144,0.61026066998540729,{"$f":"+L37*100000/100","v":4.597277730178825},16.236350904058899,0,null,{"$f":"+U37+S37+R37+Q37-G37","v":-4.5972777301788312},null,{"$f":"+NRV!E37","v":7842},{"$f":"+Z37*H37","v":1441554.6153120452},{"$f":"NRV!H37","v":17},{"$f":"Z37-AB37","v":7825},{"$f":"O37*AC37","v":109550},{"$f":"AA37+AD37","v":1551104.6153120452},null,{"$f":"NRV!C37/100*I37","v":524323.02280423185},{"$f":"J37*NRV!$C37/100","v":493736.97317483625},{"$f":"K37*NRV!$C37/100","v":12052.01661241836},{"$f":"L37*NRV!$C37/100","v":90791.476988581053},{"$f":"M37*NRV!$C37/100","v":320651.12573197752},{"$f":"N37*NRV!$C37/100","v":0}]
[{"$f":"$B$35&B38","v":"Masterton DistrictRural Ward"},"Rural Ward",null,{"$f":"SUM(I38:N38)","v":5.6530747199960235E-2},{"$f":"(+D38*NRV!C38/100)+WRS!D37","v":1434583.3469108359},null,{"$f":"+D38*100000/100","v":56.530747199960231},{"$f":"+D38*NRV!F38/100","v":342.53514506418526},{"$f":"+Gen!$E$14","v":2.6549392477237761E-2},{"$f":"Tran!G36","v":8.9288037766398001E-3},{"$f":"Stad!G37","v":2.1892231184495131E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$35,Gen!$A$33:$A$41,0),)","v":4.5972777301788248E-3},{"$f":"+Riv!$D$11","v":1.6236350904058897E-2},{"$f":"'Wairarapa LM'!$E$14","v":0},28,null,26.54939247723776,8.9288037766397998,0.21892231184495131,4.597277730178825,16.236350904058899,0,null,{"$f":"+U38+S38+R38+Q38-G38","v":-4.597277730178817},null,{"$f":"+NRV!E38","v":3908},{"$f":"+Z38*H38","v":1338627.3469108359},{"$f":"NRV!H38","v":481},{"$f":"Z38-AB38","v":3427},{"$f":"O38*AC38","v":95956},{"$f":"AA38+AD38","v":1434583.3469108359},null,{"$f":"NRV!C38/100*I38","v":628679.87023395102},{"$f":"J38*NRV!$C38/100","v":211430.79655984443},{"$f":"K38*NRV!$C38/100","v":5184},{"$f":"L38*NRV!$C38/100","v":108861.8494497076},{"$f":"M38*NRV!$C38/100","v":384470.83066733292},{"$f":"N38*NRV!$C38/100","v":0}]
[]
[{"$f":"B40","v":"Carterton District"},"Carterton District",null,null,{"$f":"SUM(E41:E43)","v":1465881.1955660065}]
[{"$f":"$B$40&B41","v":"Carterton DistrictUrban ward"},"Urban ward",null,{"$f":"SUM(I41:O41)","v":0.11069172340123018},{"$f":"(+D41*NRV!C41/100)","v":102993.66749729162},null,{"$f":"+D41*100000/100","v":110.69172340123018},{"$f":"(+D41*NRV!F41/100)","v":457.74963332129613},{"$f":"+I42","v":2.6484989387754149E-2},{"$f":"Tran!G39","v":5.3442866567826194E-2},{"$f":"+K42","v":5.4381995905229165E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$40,Gen!$A$33:$A$41,0),)","v":4.5861257277632688E-3},{"$f":"+Riv!$D$12","v":1.6196965025038961E-2},{"$f":"'Wairarapa LM'!$E$15","v":0},{"$f":"+WRS!I40","v":9.4369567337953108E-3},null,{"$f":"+I41*100000/100","v":26.484989387754148},53.442866567826194,0.54381995905229163,{"$f":"+L41*100000/100","v":4.5861257277632692},{"$f":"+M41*100000/100","v":16.196965025038963},{"$f":"+N41*100000/100","v":0},{"$f":"+O41*100000/100","v":9.4369567337953111},{"$f":"+W41+U41+S41+R41+Q41-G41","v":-4.5861257277632603},null,{"$f":"+NRV!E41","v":225},{"$f":"+Z41*H41","v":102993.66749729162},{"$f":"NRV!H41","v":0},null,null,{"$f":"AA41+AD41","v":102993.66749729162},null,{"$f":"NRV!C41/100*I41","v":24643.090800782786},{"$f":"J41*NRV!$C41/100","v":49726.182412366717},{"$f":"K41*NRV!$C41/100","v":506},{"$f":"L41*NRV!$C41/100","v":4267.183614025972},{"$f":"M41*NRV!$C41/100","v":15070.547092372626},{"$f":"N41*NRV!$C41/100","v":0}]
[{"$f":"$B$40&B42","v":"Carterton DistrictUrban - Residential"},"Urban - Residential",null,{"$f":"SUM(I42:N42)","v":7.2751904497927553E-2},{"$f":"(+D42*NRV!C42/100)+WRS!D41","v":473230.7908647221},null,{"$f":"+D42*100000/100","v":72.751904497927555},{"$f":"(+D42*NRV!F42/100)","v":192.32309302510751},{"$f":"+Gen!$E$15","v":2.6484989387754149E-2},{"$f":"Tran!G40","v":2.4940004398318887E-2},{"$f":"+Stad!G40","v":5.4381995905229165E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$40,Gen!$A$33:$A$41,0),)","v":4.5861257277632688E-3},{"$f":"+Riv!$D$12","v":1.6196965025038961E-2},{"$f":"'Wairarapa LM'!$E$15","v":0},14,null,26.484989387754148,24.940004398318887,0.54381995905229163,{"$f":"+L42*100000/100","v":4.5861257277632692},16.196965025038963,0,null,{"$f":"+U42+S42+R42+Q42-G42","v":-4.5861257277632745},null,{"$f":"+NRV!E42","v":2299},{"$f":"+Z42*H42","v":442150.79086472216},{"$f":"NRV!H42","v":79},{"$f":"Z42-AB42","v":2220},{"$f":"O42*AC42","v":31080},{"$f":"AA42+AD42","v":473230.79086472216},null,{"$f":"NRV!C42/100*I42","v":160962.92027891666},{"$f":"J42*NRV!$C42/100","v":151573.25083084899},{"$f":"K42*NRV!$C42/100","v":3305.0739584396883},{"$f":"L42*NRV!$C42/100","v":27872.247902367184},{"$f":"M42*NRV!$C42/100","v":98437.297894149669},{"$f":"N42*NRV!$C42/100","v":0}]
[{"$f":"$B$40&B43","v":"Carterton DistrictRural Ward"},"Rural Ward",null,{"$f":"SUM(I43:N43)","v":5.6379062777461839E-2},{"$f":"(+D43*NRV!C43/100)+WRS!D42","v":889656.73720399279},null,{"$f":"+D43*100000/100","v":56.37906277746184},{"$f":"+D43*NRV!F43/100","v":411.69010172017317},{"$f":"+Gen!$E$15","v":2.6484989387754149E-2},{"$f":"Tran!G41","v":8.9071444279710324E-3},{"$f":"Stad!G42","v":2.0383820893443306E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$40,Gen!$A$33:$A$41,0),)","v":4.5861257277632688E-3},{"$f":"+Riv!$D$12","v":1.6196965025038961E-2},{"$f":"'Wairarapa LM'!$E$15","v":0},28,null,26.484989387754148,8.9071444279710335,0.20383820893443308,4.5861257277632692,16.196965025038963,0,null,{"$f":"+U43+S43+R43+Q43-G43","v":-4.5861257277632603},null,{"$f":"+NRV!E43","v":2037},{"$f":"+Z43*H43","v":838612.73720399279},{"$f":"NRV!H43","v":214},{"$f":"Z43-AB43","v":1823},{"$f":"O43*AC43","v":51044},{"$f":"AA43+AD43","v":889656.73720399279},null,{"$f":"NRV!C43/100*I43","v":393952.08701770339},{"$f":"J43*NRV!$C43/100","v":132489.6938939211},{"$f":"K43*NRV!$C43/100","v":3032},{"$f":"L43*NRV!$C43/100","v":68216.5197548953},{"$f":"M43*NRV!$C43/100","v":240922.43653747308},{"$f":"N43*NRV!$C43/100","v":0}]
[]
[{"$f":"B45","v":"South Wairarapa District"},"South Wairarapa District",null,null,{"$f":"SUM(E46:E48)","v":2347721.0442278679}]
[{"$f":"$B$45&B46","v":"South Wairarapa DistrictUrban ward"},"Urban ward",null,{"$f":"SUM(I46:O46)","v":0.10798960701793889},{"$f":"(+D46*NRV!C46/100)","v":205633.59586413734},null,{"$f":"+D46*100000/100","v":107.98960701793889},{"$f":"(+D46*NRV!F46/100)","v":659.08203802608125},{"$f":"+I47","v":2.5808944503122842E-2},{"$f":"Tran!G44","v":5.2078706060368428E-2},{"$f":"+K47","v":6.5329340065168218E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$45,Gen!$A$33:$A$41,0),)","v":4.4690621793080096E-3},{"$f":"+Riv!$D$13","v":1.5783527995051227E-2},{"$f":"'Wairarapa LM'!$E$16","v":0},{"$f":"+WRS!I45","v":9.1960728794366967E-3},null,{"$f":"+I46*100000/100","v":25.808944503122845},52.078706060368432,0.65329340065168229,{"$f":"+L46*100000/100","v":4.4690621793080094},{"$f":"+M46*100000/100","v":15.783527995051227},{"$f":"+N46*100000/100","v":0},{"$f":"+O46*100000/100","v":9.1960728794366968},{"$f":"+W46+U46+S46+R46+Q46-G46","v":-4.4690621793080112},null,{"$f":"+NRV!E46","v":312},{"$f":"+Z46*H46","v":205633.59586413734},{"$f":"NRV!H46","v":0},null,null,{"$f":"AA46+AD46","v":205633.59586413734},null,{"$f":"NRV!C46/100*I46","v":49145.341021136403},{"$f":"J46*NRV!$C46/100","v":99168.168964315555},{"$f":"K46*NRV!$C46/100","v":1243.9999999999998},{"$f":"L46*NRV!$C46/100","v":8509.9793530951956},{"$f":"M46*NRV!$C46/100","v":30054.962756791119},{"$f":"N46*NRV!$C46/100","v":0}]
[{"$f":"$B$45&B47","v":"South Wairarapa DistrictUrban - Residential"},"Urban - Residential",null,{"$f":"SUM(I47:N47)","v":7.1018224239639022E-2},{"$f":"(+D47*NRV!C47/100)+WRS!D46","v":673514.25603755657},null,{"$f":"+D47*100000/100","v":71.018224239639025},{"$f":"(+D47*NRV!F47/100)","v":200.35152718066621},{"$f":"+Gen!$E$16","v":2.5808944503122842E-2},{"$f":"Tran!G45","v":2.4303396161505255E-2},{"$f":"+Stad!G45","v":6.5329340065168218E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$45,Gen!$A$33:$A$41,0),)","v":4.4690621793080096E-3},{"$f":"+Riv!$D$13","v":1.5783527995051227E-2},{"$f":"'Wairarapa LM'!$E$16","v":0},14,null,25.808944503122845,24.303396161505258,0.65329340065168229,{"$f":"+L47*100000/100","v":4.4690621793080094},15.783527995051227,0,null,{"$f":"+U47+S47+R47+Q47-G47-W47","v":-4.4690621793080112},null,{"$f":"+NRV!E47","v":3147},{"$f":"+Z47*H47","v":630506.25603755657},{"$f":"NRV!H47","v":75},{"$f":"Z47-AB47","v":3072},{"$f":"O47*AC47","v":43008},{"$f":"AA47+AD47","v":673514.25603755657},null,{"$f":"NRV!C47/100*I47","v":229134.15739649549},{"$f":"J47*NRV!$C47/100","v":215767.76224482644},{"$f":"K47*NRV!$C47/100","v":5799.9982476192263},{"$f":"L47*NRV!$C47/100","v":39676.74062317358},{"$f":"M47*NRV!$C47/100","v":140127.59752544179},{"$f":"N47*NRV!$C47/100","v":0}]
[{"$f":"$B$45&B48","v":"South Wairarapa DistrictRural Ward"},"Rural Ward",null,{"$f":"SUM(I48:N48)","v":5.4887985159855782E-2},{"$f":"(+D48*NRV!C48/100)+WRS!D47","v":1468573.1923261739},null,{"$f":"+D48*100000/100","v":54.887985159855781},{"$f":"+D48*NRV!F48/100","v":443.14787904624842},{"$f":"+Gen!$E$16","v":2.5808944503122842E-2},{"$f":"Tran!G46","v":8.6797843433947357E-3},{"$f":"Stad!G47","v":1.4666613897897085E-4},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$45,Gen!$A$33:$A$41,0),)","v":4.4690621793080096E-3},{"$f":"+Riv!$D$13","v":1.5783527995051227E-2},{"$f":"'Wairarapa LM'!$E$16","v":0},28,null,25.808944503122845,8.6797843433947364,0.14666613897897085,4.4690621793080094,15.783527995051227,0,null,{"$f":"+U48+S48+R48+Q48-G48-W48","v":-4.4690621793080041},null,{"$f":"+NRV!E48","v":3139},{"$f":"+Z48*H48","v":1391041.1923261739},{"$f":"NRV!H48","v":370},{"$f":"Z48-AB48","v":2769},{"$f":"O48*AC48","v":77532},{"$f":"AA48+AD48","v":1468573.1923261739},null,{"$f":"NRV!C48/100*I48","v":654083.12638449157},{"$f":"J48*NRV!$C48/100","v":219974.14419577853},{"$f":"K48*NRV!$C48/100","v":3716.9999999999995},{"$f":"L48*NRV!$C48/100","v":113260.66286417784},{"$f":"M48*NRV!$C48/100","v":400006.25888172589},{"$f":"N48*NRV!$C48/100","v":0}]
[]
[{"$f":"$B$50","v":"Tararua District"},"Tararua District",null,{"$f":"SUM(I50:N50)","v":3.0381702995013977E-2},{"$f":"+D50*NRV!C50/100+WRS!D49","v":2319.7787058406511},null,{"$f":"+D50*100000/100","v":30.381702995013981},{"$f":"+D50*NRV!F50/100","v":172.3148921533876},{"$f":"Gen!E17","v":2.5897335142728236E-2},{"$f":"Tran!G48","v":0},{"$f":"Stad!G49","v":0},{"$f":"INDEX(Gen!$E$33:$E$41,MATCH($B$50,Gen!$A$33:$A$41,0),)","v":4.4843678522857432E-3},{"$f":"+Riv!$D$14","v":0},{"$f":"'Wairarapa LM'!$E$17","v":0},28,null,{"$f":"+I50*100000/100","v":25.897335142728235},0,0,4.4843678522857431,0,0,null,{"$f":"+U50+S50+R50+Q50-G50-W50","v":-4.4843678522857466},null,{"$f":"+NRV!E50","v":12},{"$f":"+Z50*H50","v":2067.7787058406511},{"$f":"NRV!H50","v":3},{"$f":"Z50-AB50","v":9},{"$f":"O50*AC50","v":252},{"$f":"AA50+AD50","v":2319.7787058406511},null,{"$f":"NRV!C50/100*I50","v":1762.5726298140837},{"$f":"J50*NRV!$C50/100","v":0},{"$f":"K50*NRV!$C50/100","v":0},{"$f":"L50*NRV!$C50/100","v":305.2060760265677},{"$f":"M50*NRV!$C50/100","v":0},{"$f":"N50*NRV!$C50/100","v":0}]
[null,"Totals",null,null,{"$f":"+E50+E45+E40+E35+E30+E25+E20+E15+E9","v":118764832.85644183},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Z10:Z50)","v":199332},{"$f":"SUM(AA10:AA50)","v":115971678.8564418},null,null,{"$f":"SUM(AD10:AD50)","v":2793154},{"$f":"AA51+AD51","v":118764832.8564418},null,{"$f":"SUM(AG10:AG50)","v":31802440.533039458},64656396.137165964,978087.61289877363,5506892.5495462064,10998998.804967918,0]
[]
[null,"Per Helen G Option A",null,null,{"$f":"'Summarised data'!E102","v":118764836.583508},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E53-AE51","v":3.7270662039518356}]
[null,null,null,null,{"$f":"E51-E53","v":-3.7270661741495132}]

{"sheet":"Summary current","index":32,"n_rows":54,"n_cols":34,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[null,"Wellington Regional Council"]
[null,{"$f":"\"Rates per Assessment \"&Instructions!D11","v":"Rates per Assessment 2017/18"}]
[null,"Printed: "]
[]
[null,null,null,null,"Total"]
[null,null,null,"Cents / Dollar","District-wide Rates",null,"Rates per $100K","Average Rates","General","PT","Stad","River","WRS",null,"GR","TR","SR","RR","WRS","Check",null,"property no.","total excl WRS Resi & Rural","Contiguous","WRS prop","WRS resi & Rural","Total",null,"General","PT","Stad","River","WRS"]
[null,null,null,null,"Check"]
[]
[{"$f":"B9","v":"Wellington City"},"Wellington City",null,null,{"$f":"SUM(E10:E13)","v":62570979.329463348}]
[{"$f":"$B$9&B10","v":"Wellington CityCBD Business"},"CBD Business",null,{"$f":"SUM(I10:M10)","v":0.37265488614585041},{"$f":"NRV!C10/100*D10","v":29269028.392002061},null,{"$f":"+D10*100000/100","v":372.65488614585041},{"$f":"+D10*NRV!F10/100","v":8606.0065839465042},{"$f":"Gen!$K$9","v":4.1289731291761715E-2},{"$f":"Tran!P8","v":0.31854540440674295},{"$f":"+Stad!$G$9","v":1.7217685614108083E-3},{"$f":"+Riv!$J$6","v":8.4286315520517386E-5},{"$f":"WRS!I9","v":1.1013695570414378E-2},null,{"$f":"+I10*100000/100","v":41.289731291761719},318.54540440674299,1.7217685614108083,{"$f":"+L10*100000/100","v":8.4286315520517394E-2},{"$f":"+M10*100000/100","v":11.013695570414377},{"$f":"+R10+Q10+P10+O10+S10-G10","v":0},null,{"$f":"+NRV!E10","v":3401},{"$f":"+V10*H10","v":29269028.392002061},{"$f":"NRV!H10","v":0},null,null,{"$f":"W10+Z10","v":29269028.392002061},null,{"$f":"NRV!$C10/100*I10","v":3242974.5654903888},{"$f":"NRV!$C10/100*J10","v":25019166.076555029},{"$f":"NRV!$C10/100*K10","v":135230.99999999997},{"$f":"NRV!$C10/100*L10","v":6620.0086292756578},{"$f":"NRV!$C10/100*M10","v":865036.7413273626},{"$f":"SUM(AC10:AG10)-E10","v":0}]
[{"$f":"$B$9&B11","v":"Wellington CityBusiness"},"Business",null,{"$f":"SUM(I11:M11)","v":8.5335818014153492E-2},{"$f":"+D11*NRV!C11/100","v":3259619.5167298005},null,{"$f":"+D11*100000/100","v":85.335818014153489},{"$f":"+D11*NRV!F11/100","v":1709.2918283847935},{"$f":"Gen!$K$9","v":4.1289731291761715E-2},{"$f":"+Tran!$P$9","v":3.1226336274621545E-2},{"$f":"+Stad!$G$9","v":1.7217685614108083E-3},{"$f":"+Riv!$J$6","v":8.4286315520517386E-5},{"$f":"WRS!I10","v":1.1013695570838915E-2},null,41.289731291761719,31.226336274621545,1.7217685614108083,{"$f":"+L11*100000/100","v":8.4286315520517394E-2},{"$f":"+M11*100000/100","v":11.013695570838916},{"$f":"+R11+Q11+P11+O11+S11-G11","v":0},null,{"$f":"+NRV!E11","v":1907},{"$f":"+V11*H11","v":3259619.516729801},{"$f":"NRV!H11","v":0},null,null,{"$f":"W11+Z11","v":3259619.516729801},null,{"$f":"NRV!$C11/100*I11","v":1577166.7406625578},{"$f":"NRV!$C11/100*J11","v":1192769.6660720152},{"$f":"NRV!$C11/100*K11","v":65767.34759999167},{"$f":"NRV!$C11/100*L11","v":3219.5310885560011},{"$f":"NRV!$C11/100*M11","v":420696.23130668025},{"$f":"SUM(AC11:AG11)-E11","v":0}]
[{"$f":"$B$9&B12","v":"Wellington CityResidential"},"Residential",null,{"$f":"SUM(I12:L12)","v":7.3565766886904943E-2},{"$f":"+D12*NRV!C12/100+WRS!D11","v":29731934.663607135},null,{"$f":"+D12*100000/100","v":73.565766886904939},{"$f":"+D12*NRV!F12/100","v":405.41534883560399},{"$f":"Gen!$K$9","v":4.1289731291761715E-2},{"$f":"+Tran!$P$9","v":3.1226336274621545E-2},{"$f":"+Stad!G11","v":9.6541300500116835E-4},{"$f":"+Riv!$J$6","v":8.4286315520517386E-5},14,null,41.289731291761719,31.226336274621545,0.96541300500116833,{"$f":"+L12*100000/100","v":8.4286315520517394E-2},null,{"$f":"+R12+Q12+P12+O12-G12","v":0},null,{"$f":"+NRV!E12","v":70889},{"$f":"+V12*H12","v":28739488.663607132},{"$f":"NRV!H12","v":0},{"$f":"V12-X12","v":70889},{"$f":"M12*Y12","v":992446},{"$f":"W12+Z12","v":29731934.663607132},null,{"$f":"NRV!$C12/100*I12","v":16130407.043907253},{"$f":"NRV!$C12/100*J12","v":12199001.999804024},{"$f":"NRV!$C12/100*K12","v":377152},{"$f":"NRV!$C12/100*L12","v":32927.619895855561},{"$f":"WRS!D11","v":992446},{"$f":"SUM(AC12:AG12)-E12","v":0}]
[{"$f":"$B$9&B13","v":"Wellington CityRural"},"Rural",null,{"$f":"SUM(I13:L13)","v":4.9884238083487638E-2},{"$f":"+D13*NRV!C13/100+WRS!D12","v":310396.75712434674},null,{"$f":"+D13*100000/100","v":49.884238083487638},{"$f":"+D13*NRV!F13/100","v":373.02940196944024},{"$f":"Gen!$K$9","v":4.1289731291761715E-2},{"$f":"Tran!P11","v":8.0202323622182055E-3},{"$f":"+Stad!G12","v":4.8998811398719968E-4},{"$f":"+Riv!$J$6","v":8.4286315520517386E-5},28,null,41.289731291761719,8.0202323622182057,0.48998811398719966,{"$f":"+L13*100000/100","v":8.4286315520517394E-2},null,{"$f":"+R13+Q13+P13+O13-G13","v":0},null,{"$f":"+NRV!E13","v":774},{"$f":"+V13*H13","v":288724.75712434674},{"$f":"NRV!H13","v":0},{"$f":"V13-X13","v":774},{"$f":"M13*Y13","v":21672},{"$f":"W13+Z13","v":310396.75712434674},null,{"$f":"NRV!$C13/100*I13","v":238980.64993979683},{"$f":"NRV!$C13/100*J13","v":46420.26679823712},{"$f":"NRV!$C13/100*K13","v":2836},{"$f":"NRV!$C13/100*L13","v":487.84038631278275},{"$f":"WRS!D12","v":21672},{"$f":"SUM(AC13:AG13)-E13","v":0}]
[]
[{"$f":"B15","v":"Hutt City"},"Hutt City",null,null,{"$f":"SUM(E16:E18)","v":23454231.51867561}]
[{"$f":"$B$15&B16","v":"Hutt CityBusiness"},"Business",null,{"$f":"SUM(I16:M16)","v":0.11678483579022601},{"$f":"+D16*NRV!C16/100","v":4434152.0447913436},null,{"$f":"+D16*100000/100","v":116.78483579022601},{"$f":"+D16*NRV!F16/100","v":1881.2694292708291},{"$f":"+Gen!$K$10","v":3.3912033125403279E-2},{"$f":"+Tran!P14","v":5.5107030400029677E-2},{"$f":"+Stad!G15","v":1.3112164380213525E-3},{"$f":"+Riv!$J$7","v":1.7408800126154766E-2},{"$f":"WRS!I15","v":9.0457557006169229E-3},null,{"$f":"+I16*100000/100","v":33.912033125403276},{"$f":"+J16*100000/100","v":55.107030400029679},{"$f":"+K16*100000/100","v":1.3112164380213525},{"$f":"+L16*100000/100","v":17.408800126154766},{"$f":"+M16*100000/100","v":9.0457557006169225},{"$f":"+R16+Q16+P16+O16+S16-G16","v":0},null,{"$f":"+NRV!E16","v":2357},{"$f":"+V16*H16","v":4434152.0447913436},{"$f":"NRV!H16","v":0},null,null,{"$f":"W16+Z16","v":4434152.0447913436},null,{"$f":"NRV!$C16/100*I16","v":1287591.0644438618},{"$f":"NRV!$C16/100*J16","v":2092334.5901653508},{"$f":"NRV!$C16/100*K16","v":49785.000000000007},{"$f":"NRV!$C16/100*L16","v":660987.07211791479},{"$f":"NRV!$C16/100*M16","v":343454.31806421565},{"$f":"SUM(AC16:AG16)-E16","v":0}]
[{"$f":"$B$15&B17","v":"Hutt CityResidential"},"Residential",null,{"$f":"SUM(I17:L17)","v":0.10724217888766213},{"$f":"+D17*NRV!C17/100+WRS!D16","v":18796224.135656383},null,{"$f":"+D17*100000/100","v":107.24217888766213},{"$f":"+D17*NRV!F17/100","v":505.25236549517655},{"$f":"+Gen!$K$10","v":3.3912033125403279E-2},{"$f":"+Tran!P14","v":5.5107030400029677E-2},{"$f":"+Stad!G16","v":8.1431523607440701E-4},{"$f":"+Riv!$J$7","v":1.7408800126154766E-2},14,null,{"$f":"+I17*100000/100","v":33.912033125403276},55.107030400029679,0.81431523607440692,{"$f":"+L17*100000/100","v":17.408800126154766},null,{"$f":"+R17+Q17+P17+O17-G17","v":0},null,{"$f":"+NRV!E17","v":36202},{"$f":"+V17*H17","v":18291146.135656383},{"$f":"NRV!H17","v":125},{"$f":"V17-X17","v":36077},{"$f":"M17*Y17","v":505078},{"$f":"W17+Z17","v":18796224.135656383},null,{"$f":"NRV!$C17/100*I17","v":5784011.105404105},{"$f":"NRV!$C17/100*J17","v":9399014.0502914134},{"$f":"NRV!$C17/100*K17","v":138888.99999999997},{"$f":"NRV!$C17/100*L17","v":2969231.979960863},{"$f":"WRS!D16","v":505078},{"$f":"SUM(AC17:AG17)-E17","v":0}]
[{"$f":"$B$15&B18","v":"Hutt CityRural"},"Rural",null,{"$f":"SUM(I18:L18)","v":6.607198409881912E-2},{"$f":"+D18*NRV!C18/100+WRS!D17","v":223855.33822788432},null,{"$f":"+D18*100000/100","v":66.071984098819115},{"$f":"+D18*NRV!F18/100","v":428.84762903649869},{"$f":"+Gen!$K$10","v":3.3912033125403279E-2},{"$f":"Tran!P16","v":1.4043692665900233E-2},{"$f":"Stad!G17","v":7.074581813608351E-4},{"$f":"+Riv!$J$7","v":1.7408800126154766E-2},28,null,33.912033125403276,14.043692665900233,0.70745818136083516,{"$f":"+L18*100000/100","v":17.408800126154766},null,{"$f":"+R18+Q18+P18+O18-G18","v":0},null,{"$f":"+NRV!E18","v":490},{"$f":"+V18*H18","v":210135.33822788435},{"$f":"NRV!H18","v":0},{"$f":"V18-X18","v":490},{"$f":"M18*Y18","v":13720},{"$f":"W18+Z18","v":223855.33822788435},null,{"$f":"NRV!$C18/100*I18","v":107853.83015203259},{"$f":"NRV!$C18/100*J18","v":44664.5601546291},{"$f":"NRV!$C18/100*K18","v":2250},{"$f":"NRV!$C18/100*L18","v":55366.947921222614},{"$f":"WRS!D17","v":13720},{"$f":"SUM(AC18:AG18)-E18","v":0}]
[]
[{"$f":"B20","v":"Upper Hutt City"},"Upper Hutt City",null,null,{"$f":"SUM(E21:E23)","v":8387210.5739424368}]
[{"$f":"$B$20&B21","v":"Upper Hutt CityBusiness"},"Business",null,{"$f":"SUM(I21:M21)","v":0.1140731112857182},{"$f":"+D21*NRV!C21/100","v":1335297.0632938852},null,{"$f":"+D21*100000/100","v":114.0731112857182},{"$f":"+D21*NRV!F21/100","v":1849.4419159195086},{"$f":"+Gen!$K$11","v":3.3924774687696377E-2},{"$f":"+Tran!P19","v":6.1976465461688765E-2},{"$f":"+Stad!G20","v":6.6010998985530458E-4},{"$f":"+Riv!$J$8","v":8.4626065033216111E-3},{"$f":"WRS!I20","v":9.0491546431561501E-3},null,{"$f":"+I21*100000/100","v":33.924774687696377},{"$f":"+J21*100000/100","v":61.976465461688768},{"$f":"+K21*100000/100","v":0.66010998985530467},{"$f":"+L21*100000/100","v":8.4626065033216111},{"$f":"+M21*100000/100","v":9.0491546431561503},{"$f":"+R21+Q21+P21+O21+S21-G21","v":0},null,{"$f":"+NRV!E21","v":722},{"$f":"+V21*H21","v":1335297.0632938852},{"$f":"NRV!H21","v":0},null,null,{"$f":"W21+Z21","v":1335297.0632938852},null,{"$f":"NRV!$C21/100*I21","v":397110.6907036659},{"$f":"NRV!$C21/100*J21","v":725473.2635199806},{"$f":"NRV!$C21/100*K21","v":7727},{"$f":"NRV!$C21/100*L21","v":99060.098250444033},{"$f":"NRV!$C21/100*M21","v":105926.01081979471},{"$f":"SUM(AC21:AG21)-E21","v":0}]
[{"$f":"$B$20&B22","v":"Upper Hutt CityResidential"},"Residential",null,{"$f":"SUM(I22:L22)","v":0.10505508010905748},{"$f":"+D22*NRV!C22/100+WRS!D21","v":6551666.4802575372},null,{"$f":"+D22*100000/100","v":105.05508010905747},{"$f":"+D22*NRV!F22/100","v":434.63287320306341},{"$f":"+Gen!$K$11","v":3.3924774687696377E-2},{"$f":"+Tran!P19","v":6.1976465461688765E-2},{"$f":"+Stad!G21","v":6.9123345635073235E-4},{"$f":"+Riv!$J$8","v":8.4626065033216111E-3},14,null,{"$f":"+I22*100000/100","v":33.924774687696377},61.976465461688768,0.6912334563507323,{"$f":"+L22*100000/100","v":8.4626065033216111},null,{"$f":"+R22+Q22+P22+O22-G22","v":0},null,{"$f":"+NRV!E22","v":14604},{"$f":"+V22*H22","v":6347378.4802575381},{"$f":"NRV!H22","v":12},{"$f":"V22-X22","v":14592},{"$f":"M22*Y22","v":204288},{"$f":"W22+Z22","v":6551666.4802575381},null,{"$f":"NRV!$C22/100*I22","v":2049718.9148466922},{"$f":"NRV!$C22/100*J22","v":3744588.864675296},{"$f":"NRV!$C22/100*K22","v":41764},{"$f":"NRV!$C22/100*L22","v":511306.70073555002},{"$f":"WRS!D21","v":204288},{"$f":"SUM(AC22:AG22)-E22","v":0}]
[{"$f":"$B$20&B23","v":"Upper Hutt CityRural"},"Rural",null,{"$f":"SUM(I23:L23)","v":5.8427427155317228E-2},{"$f":"+D23*NRV!C23/100+WRS!D22","v":500247.03039101395},null,{"$f":"+D23*100000/100","v":58.427427155317226},{"$f":"+D23*NRV!F23/100","v":375.6133684815224},{"$f":"+Gen!$K$11","v":3.3924774687696377E-2},{"$f":"Tran!P21","v":1.5795464133333142E-2},{"$f":"Stad!G22","v":2.4458183096609547E-4},{"$f":"+Riv!$J$8","v":8.4626065033216111E-3},28,null,33.924774687696377,15.795464133333141,0.24458183096609548,{"$f":"+L23*100000/100","v":8.4626065033216111},null,{"$f":"+R23+Q23+P23+O23-G23","v":0},null,{"$f":"+NRV!E23","v":1244},{"$f":"+V23*H23","v":467263.03039101389},{"$f":"NRV!H23","v":66},{"$f":"V23-X23","v":1178},{"$f":"M23*Y23","v":32984},{"$f":"W23+Z23","v":500247.03039101389},null,{"$f":"NRV!$C23/100*I23","v":271307.39444964193},{"$f":"NRV!$C23/100*J23","v":126321.43492736586},{"$f":"NRV!$C23/100*K23","v":1956},{"$f":"NRV!$C23/100*L23","v":67678.201014006103},{"$f":"WRS!D22","v":32984},{"$f":"SUM(AC23:AG23)-E23","v":0}]
[]
[{"$f":"B25","v":"Porirua City"},"Porirua City",null,null,{"$f":"SUM(E26:E28)","v":9886888.4191236794}]
[{"$f":"$B$25&B26","v":"Porirua CityBusiness"},"Business",null,{"$f":"SUM(I26:M26)","v":0.10706989526187723},{"$f":"NRV!C26/100*D26","v":1172136.4360403984},null,{"$f":"+D26*100000/100","v":107.06989526187722},{"$f":"+D26*NRV!F26/100","v":1472.5332111060281},{"$f":"Gen!$K$12","v":3.3528050652274662E-2},{"$f":"Tran!P24","v":6.3208847519155995E-2},{"$f":"Stad!G25","v":1.1078434641300511E-3},{"$f":"Riv!$J$9","v":2.8182320098053132E-4},{"$f":"WRS!I25","v":8.9433304253359776E-3},null,{"$f":"+I26*100000/100","v":33.528050652274658},{"$f":"+J26*100000/100","v":63.208847519155995},{"$f":"+K26*100000/100","v":1.1078434641300512},{"$f":"+L26*100000/100","v":0.28182320098053132},{"$f":"+M26*100000/100","v":8.9433304253359776},null,null,{"$f":"+NRV!E26","v":796},{"$f":"+V26*H26","v":1172136.4360403984},{"$f":"NRV!H26","v":0},null,null,{"$f":"W26+Z26","v":1172136.4360403984},null,{"$f":"NRV!$C26/100*I26","v":367044.81407045835},{"$f":"NRV!$C26/100*J26","v":691972.22128697077},{"$f":"NRV!$C26/100*K26","v":12128},{"$f":"NRV!$C26/100*L26","v":3085.2299012982635},{"$f":"NRV!$C26/100*M26","v":97906.170781670953},{"$f":"SUM(AC26:AG26)-E26","v":0}]
[{"$f":"$B$25&B27","v":"Porirua CityResidential"},"Residential",null,{"$f":"SUM(I27:L27)","v":9.7698187975856277E-2},{"$f":"+D27*NRV!C27/100+WRS!D26","v":8396353.635065442},null,{"$f":"+D27*100000/100","v":97.698187975856271},{"$f":"+D27*NRV!F27/100","v":476.84260698383275},{"$f":"Gen!$K$12","v":3.3528050652274662E-2},{"$f":"+Tran!P24","v":6.3208847519155995E-2},{"$f":"+Stad!G26","v":6.7946660344509531E-4},{"$f":"Riv!$J$9","v":2.8182320098053132E-4},14,null,{"$f":"+I27*100000/100","v":33.528050652274658},63.208847519155995,0.67946660344509524,{"$f":"+L27*100000/100","v":0.28182320098053132},null,{"$f":"+R27+Q27+P27+O27-G27","v":0},null,{"$f":"+NRV!E27","v":17106},{"$f":"+V27*H27","v":8156869.6350654429},{"$f":"NRV!H27","v":0},{"$f":"V27-X27","v":17106},{"$f":"M27*Y27","v":239484},{"$f":"W27+Z27","v":8396353.6350654438},null,{"$f":"NRV!$C27/100*I27","v":2799273.3944672565},{"$f":"NRV!$C27/100*J27","v":5277337.6833140422},{"$f":"NRV!$C27/100*K27","v":56729},{"$f":"NRV!$C27/100*L27","v":23529.557284144641},{"$f":"WRS!D26","v":239484},{"$f":"SUM(AC27:AG27)-E27","v":0}]
[{"$f":"$B$25&B28","v":"Porirua CityRural"},"Rural",null,{"$f":"SUM(I28:L28)","v":5.0142969934648673E-2},{"$f":"+D28*NRV!C28/100+WRS!D27","v":318398.34801783983},null,{"$f":"+D28*100000/100","v":50.142969934648676},{"$f":"+D28*NRV!F28/100","v":492.25873859124147},{"$f":"Gen!$K$12","v":3.3528050652274662E-2},{"$f":"Tran!P26","v":1.6105235791874426E-2},{"$f":"Stad!G27","v":2.2786028951905085E-4},{"$f":"Riv!$J$9","v":2.8182320098053132E-4},28,null,33.528050652274658,16.105235791874428,0.22786028951905085,{"$f":"+L28*100000/100","v":0.28182320098053132},null,{"$f":"+R28+Q28+P28+O28-G28","v":0},null,{"$f":"+NRV!E28","v":612},{"$f":"+V28*H28","v":301262.34801783977},{"$f":"NRV!H28","v":0},{"$f":"V28-X28","v":612},{"$f":"M28*Y28","v":17136},{"$f":"W28+Z28","v":318398.34801783977},null,{"$f":"NRV!$C28/100*I28","v":201438.79146228518},{"$f":"NRV!$C28/100*J28","v":96761.343740997501},{"$f":"NRV!$C28/100*K28","v":1369},{"$f":"NRV!$C28/100*L28","v":1693.2128145570985},{"$f":"WRS!D27","v":17136},{"$f":"SUM(AC28:AG28)-E28","v":0}]
[]
[{"$f":"B30","v":"Kapiti Coast District"},"Kapiti Coast District",null,null,{"$f":"SUM(E31:E33)","v":9327065.9100573733}]
[{"$f":"$B$30&B31","v":"Kapiti Coast DistrictUrban - Commerical"},"Urban - Commerical",null,{"$f":"SUM(I31:M31)","v":9.4678577195191529E-2},{"$f":"+D31*NRV!C31/100","v":1201099.0577986035},null,{"$f":"+D31*100000/100","v":94.678577195191536},{"$f":"+D31*NRV!F31/100","v":864.72214384348695},{"$f":"+Gen!$K$13","v":3.945017500080835E-2},{"$f":"+Tran!$P$29","v":3.177386951852304E-2},{"$f":"+Stad!$G$30","v":4.6420995627487476E-4},{"$f":"+Riv!$J$10","v":1.2467312368293336E-2},{"$f":"WRS!I30","v":1.0523010351291931E-2},null,{"$f":"+I31*100000/100","v":39.45017500080835},{"$f":"+J31*100000/100","v":31.773869518523039},{"$f":"+K31*100000/100","v":0.46420995627487477},{"$f":"+L31*100000/100","v":12.467312368293337},{"$f":"+M31*100000/100","v":10.52301035129193},null,null,{"$f":"+NRV!E31","v":1389},{"$f":"+V31*H31","v":1201099.0577986033},{"$f":"NRV!H31","v":0},null,null,{"$f":"W31+Z31","v":1201099.0577986033},null,{"$f":"NRV!$C31/100*I31","v":500467.68157250481},{"$f":"NRV!$C31/100*J31","v":403085.53288284957},{"$f":"NRV!$C31/100*K31","v":5889},{"$f":"NRV!$C31/100*L31","v":158161.19741603505},{"$f":"NRV!$C31/100*M31","v":133495.64592721403},{"$f":"SUM(AC31:AG31)-E31","v":0}]
[{"$f":"$B$30&B32","v":"Kapiti Coast DistrictUrban - Residential"},"Urban - Residential",null,{"$f":"SUM(I32:L32)","v":8.4155566843899604E-2},{"$f":"+D32*NRV!C32/100+WRS!D31","v":7036322.7317544008},null,{"$f":"+D32*100000/100","v":84.155566843899592},{"$f":"+D32*NRV!F32/100","v":328.02461894545991},{"$f":"+Gen!$K$13","v":3.945017500080835E-2},{"$f":"+Tran!$P$29","v":3.177386951852304E-2},{"$f":"+Stad!$G$30","v":4.6420995627487476E-4},{"$f":"+Riv!$J$10","v":1.2467312368293336E-2},14,null,{"$f":"+I32*100000/100","v":39.45017500080835},31.773869518523039,0.46420995627487477,{"$f":"+L32*100000/100","v":12.467312368293337},null,{"$f":"+R32+Q32+P32+O32-G32","v":0},null,{"$f":"+NRV!E32","v":20583},{"$f":"+V32*H32","v":6751730.7317544017},{"$f":"NRV!H32","v":255},{"$f":"V32-X32","v":20328},{"$f":"M32*Y32","v":284592},{"$f":"W32+Z32","v":7036322.7317544017},null,{"$f":"NRV!$C32/100*I32","v":3165054.5402434659},{"$f":"NRV!$C32/100*J32","v":2549190.9726292514},{"$f":"NRV!$C32/100*K32","v":37243.176480304777},{"$f":"NRV!$C32/100*L32","v":1000242.0424013783},{"$f":"WRS!D31","v":284592},{"$f":"SUM(AC32:AG32)-E32","v":0}]
[{"$f":"$B$30&B33","v":"Kapiti Coast DistrictRural"},"Rural",null,{"$f":"SUM(I33:L33)","v":6.0387541651747367E-2},{"$f":"+D33*NRV!C33/100+WRS!D32","v":1089644.120504369},null,{"$f":"+D33*100000/100","v":60.38754165174737},{"$f":"+D33*NRV!F33/100","v":364.40018662759735},{"$f":"+Gen!$K$13","v":3.945017500080835E-2},{"$f":"Tran!P31","v":8.2201408996770697E-3},{"$f":"Stad!G32","v":2.4991338296861092E-4},{"$f":"+Riv!$J$10","v":1.2467312368293336E-2},28,null,39.45017500080835,8.2201408996770695,0.2499133829686109,{"$f":"+L33*100000/100","v":12.467312368293337},null,{"$f":"+R33+Q33+P33+O33-G33","v":0},null,{"$f":"+NRV!E33","v":2789},{"$f":"+V33*H33","v":1016312.120504369},{"$f":"NRV!H33","v":170},{"$f":"V33-X33","v":2619},{"$f":"M33*Y33","v":73332},{"$f":"W33+Z33","v":1089644.120504369},null,{"$f":"NRV!$C33/100*I33","v":663939.77818402939},{"$f":"NRV!$C33/100*J33","v":138343.58213775305},{"$f":"NRV!$C33/100*K33","v":4206},{"$f":"NRV!$C33/100*L33","v":209822.76018258661},{"$f":"WRS!D32","v":73332},{"$f":"SUM(AC33:AG33)-E33","v":0}]
[]
[{"$f":"B35","v":"Masterton District"},"Masterton District",null,null,{"$f":"SUM(E36:E38)","v":2243225.8759407587}]
[{"$f":"$B$35&B36","v":"Masterton DistrictUrban ward"},"Urban ward",null,{"$f":"SUM(I36:M36)","v":5.5637481709557429E-2},{"$f":"(+D36*NRV!C36/100)","v":212061.48261123421},null,{"$f":"+D36*100000/100","v":55.637481709557434},{"$f":"(+D36*NRV!F36/100)","v":388.39099379346925},{"$f":"+Gen!$K$14","v":3.5464649046771379E-2},{"$f":"+J37","v":1.0102667574938648E-2},{"$f":"+K37","v":6.1026066998540727E-4},{"$f":"+L37","v":0},{"$f":"+WRS!I35","v":9.4599044178619914E-3},null,{"$f":"+I36*100000/100","v":35.464649046771378},{"$f":"+J36*100000/100","v":10.102667574938648},{"$f":"+K36*100000/100","v":0.61026066998540729},{"$f":"+L36*100000/100","v":0},{"$f":"+M36*100000/100","v":9.4599044178619902},{"$f":"+S36+R36+Q36+P36+O36-G36","v":0},null,{"$f":"+NRV!E36","v":546},{"$f":"+V36*H36","v":212061.48261123421},{"$f":"NRV!H36","v":0},null,null,{"$f":"W36+Z36","v":212061.48261123421},null,{"$f":"NRV!$C36/100*I36","v":135173.01333668246},{"$f":"NRV!$C36/100*J36","v":38506.176024532608},{"$f":"NRV!$C36/100*K36","v":2326},{"$f":"NRV!$C36/100*L36","v":0},{"$f":"NRV!$C36/100*M36","v":36056.293250019131},{"$f":"SUM(AC36:AG36)-E36","v":0}]
[{"$f":"$B$35&B37","v":"Masterton DistrictUrban - Residential"},"Urban - Residential",null,{"$f":"SUM(I37:L37)","v":4.6177577291695436E-2},{"$f":"(+D37*NRV!C37/100)+WRS!D36","v":1021509.357718488},null,{"$f":"+D37*100000/100","v":46.177577291695435},{"$f":"(+D37*NRV!F37/100)","v":116.29168040276562},{"$f":"+Gen!$K$14","v":3.5464649046771379E-2},{"$f":"+Tran!P34","v":1.0102667574938648E-2},{"$f":"+Stad!G35","v":6.1026066998540727E-4},0,14,null,{"$f":"+I37*100000/100","v":35.464649046771378},10.102667574938648,0.61026066998540729,{"$f":"+L37*100000/100","v":0},null,{"$f":"+R37+Q37+P37+O37-G37","v":0},null,{"$f":"+NRV!E37","v":7842},{"$f":"+V37*H37","v":911959.35771848797},{"$f":"NRV!H37","v":17},{"$f":"V37-X37","v":7825},{"$f":"M37*Y37","v":109550},{"$f":"W37+Z37","v":1021509.357718488},null,{"$f":"NRV!$C37/100*I37","v":700390.11276197131},{"$f":"NRV!$C37/100*J37","v":199517.22834409823},{"$f":"NRV!$C37/100*K37","v":12052.016612418358},{"$f":"NRV!$C37/100*L37","v":0},{"$f":"WRS!D36","v":109550},{"$f":"SUM(AC37:AG37)-E37","v":0}]
[{"$f":"$B$35&B38","v":"Masterton DistrictRural Ward"},"Rural Ward",null,{"$f":"SUM(I38:L38)","v":3.8585861343840774E-2},{"$f":"(+D38*NRV!C38/100)+WRS!D37","v":1009655.0356110365},null,{"$f":"+D38*100000/100","v":38.585861343840776},{"$f":"+D38*NRV!F38/100","v":233.80220972646785},{"$f":"+Gen!$K$14","v":3.5464649046771379E-2},{"$f":"Tran!P36","v":2.902289985224443E-3},{"$f":"Stad!G37","v":2.1892231184495131E-4},{"$f":"L37","v":0},28,null,35.464649046771378,2.9022899852244426,0.21892231184495131,{"$f":"+L38*100000/100","v":0},null,{"$f":"+R38+Q38+P38+O38-G38","v":0},null,{"$f":"+NRV!E38","v":3908},{"$f":"+V38*H38","v":913699.03561103635},{"$f":"NRV!H38","v":481},{"$f":"V38-X38","v":3427},{"$f":"M38*Y38","v":95956},{"$f":"W38+Z38","v":1009655.0356110364},null,{"$f":"NRV!$C38/100*I38","v":839789.87390134612},{"$f":"NRV!$C38/100*J38","v":68725.161709690234},{"$f":"NRV!$C38/100*K38","v":5184},{"$f":"NRV!$C38/100*L38","v":0},{"$f":"WRS!D37","v":95956},{"$f":"SUM(AC38:AG38)-E38","v":0}]
[]
[{"$f":"B40","v":"Carterton District"},"Carterton District",null,null,{"$f":"SUM(E41:E43)","v":1093949.6511765723}]
[{"$f":"$B$40&B41","v":"Carterton DistrictUrban ward"},"Urban ward",null,{"$f":"SUM(I41:M41)","v":6.4502405179724817E-2},{"$f":"(+D41*NRV!C41/100)","v":60016.585411500855},null,{"$f":"+D41*100000/100","v":64.502405179724818},{"$f":"(+D41*NRV!F41/100)","v":266.74037960667044},{"$f":"+Gen!$K$15","v":3.537861649521773E-2},{"$f":"+J42","v":1.8080976700647195E-2},{"$f":"+K42","v":5.4381995905229165E-4},{"$f":"+Riv!$J$14","v":1.0620352910122933E-3},{"$f":"+WRS!I40","v":9.4369567337953108E-3},null,{"$f":"+I41*100000/100","v":35.378616495217727},{"$f":"+J41*100000/100","v":18.080976700647195},{"$f":"+K41*100000/100","v":0.54381995905229163},{"$f":"+L41*100000/100","v":1.0620352910122932},{"$f":"+M41*100000/100","v":9.4369567337953111},{"$f":"+S41+R41+Q41+P41+O41-G41","v":0},null,{"$f":"+NRV!E41","v":225},{"$f":"+V41*H41","v":60016.585411500848},{"$f":"NRV!H41","v":0},null,null,{"$f":"W41+Z41","v":60016.585411500848},null,{"$f":"NRV!$C41/100*I41","v":32918.21061105781},{"$f":"NRV!$C41/100*J41","v":16823.535176000685},{"$f":"NRV!$C41/100*K41","v":506},{"$f":"NRV!$C41/100*L41","v":988.17604669884338},{"$f":"NRV!$C41/100*M41","v":8780.6635777435167},{"$f":"SUM(AC41:AG41)-E41","v":0}]
[{"$f":"$B$40&B42","v":"Carterton DistrictUrban - Residential"},"Urban - Residential",null,{"$f":"SUM(I42:L42)","v":5.5065448445929505E-2},{"$f":"(+D42*NRV!C42/100)+WRS!D41","v":365741.08891186328},null,{"$f":"+D42*100000/100","v":55.065448445929505},{"$f":"(+D42*NRV!F42/100)","v":145.56811174939679},{"$f":"+Gen!$K$15","v":3.537861649521773E-2},{"$f":"+Tran!P39","v":1.8080976700647195E-2},{"$f":"+Stad!G40","v":5.4381995905229165E-4},{"$f":"+Riv!$J$14","v":1.0620352910122933E-3},14,null,{"$f":"+I42*100000/100","v":35.378616495217727},18.080976700647195,0.54381995905229163,{"$f":"+L42*100000/100","v":1.0620352910122932},null,{"$f":"+R42+Q42+P42+O42-G42","v":0},null,{"$f":"+NRV!E42","v":2299},{"$f":"+V42*H42","v":334661.08891186322},{"$f":"NRV!H42","v":79},{"$f":"V42-X42","v":2220},{"$f":"M42*Y42","v":31080},{"$f":"W42+Z42","v":365741.08891186322},null,{"$f":"NRV!$C42/100*I42","v":215014.07242893317},{"$f":"NRV!$C42/100*J42","v":109887.40711283384},{"$f":"NRV!$C42/100*K42","v":3305.0739584396883},{"$f":"NRV!$C42/100*L42","v":6454.5354116565777},{"$f":"WRS!D41","v":31080},{"$f":"SUM(AC42:AG42)-E42","v":0}]
[{"$f":"$B$40&B43","v":"Carterton DistrictRural Ward"},"Rural Ward",null,{"$f":"SUM(I43:L43)","v":4.1490217100681695E-2},{"$f":"(+D43*NRV!C43/100)+WRS!D42","v":668191.97685320815},null,{"$f":"+D43*100000/100","v":41.49021710068169},{"$f":"+D43*NRV!F43/100","v":302.96906080177132},{"$f":"+Gen!$K$15","v":3.537861649521773E-2},{"$f":"Tran!P41","v":4.8457271055172427E-3},{"$f":"Stad!G42","v":2.0383820893443306E-4},{"$f":"+Riv!$J$14","v":1.0620352910122933E-3},28,null,35.378616495217727,4.8457271055172431,0.20383820893443308,{"$f":"+L43*100000/100","v":1.0620352910122932},null,{"$f":"+R43+Q43+P43+O43-G43","v":0},null,{"$f":"+NRV!E43","v":2037},{"$f":"+V43*H43","v":617147.97685320815},{"$f":"NRV!H43","v":214},{"$f":"V43-X43","v":1823},{"$f":"M43*Y43","v":51044},{"$f":"W43+Z43","v":668191.97685320815},null,{"$f":"NRV!$C43/100*I43","v":526240.71696000895},{"$f":"NRV!$C43/100*J43","v":72077.971351554661},{"$f":"NRV!$C43/100*K43","v":3032},{"$f":"NRV!$C43/100*L43","v":15797.288541644579},{"$f":"WRS!D42","v":51044},{"$f":"SUM(AC43:AG43)-E43","v":0}]
[]
[{"$f":"B45","v":"South Wairarapa District"},"South Wairarapa District",null,null,{"$f":"SUM(E46:E48)","v":1798673.6905084574}]
[{"$f":"$B$45&B46","v":"South Wairarapa DistrictUrban ward"},"Urban ward",null,{"$f":"SUM(I46:M46)","v":6.760638104750695E-2},{"$f":"(+D46*NRV!C46/100)","v":128735.93693002826},null,{"$f":"+D46*100000/100","v":67.606381047506943},{"$f":"(+D46*NRV!F46/100)","v":412.61518246803934},{"$f":"+Gen!$K$16","v":3.447556054629683E-2},{"$f":"+J47","v":2.3281454221121739E-2},{"$f":"+K47","v":6.5329340065168218E-4},{"$f":"+L47","v":0},{"$f":"+WRS!I45","v":9.1960728794366967E-3},null,{"$f":"+I46*100000/100","v":34.475560546296826},{"$f":"+J46*100000/100","v":23.281454221121738},{"$f":"+K46*100000/100","v":0.65329340065168229},{"$f":"+L46*100000/100","v":0},{"$f":"+M46*100000/100","v":9.1960728794366968},{"$f":"+S46+R46+Q46+P46+O46-G46","v":0},null,{"$f":"+NRV!E46","v":312},{"$f":"+V46*H46","v":128735.93693002827},{"$f":"NRV!H46","v":0},null,null,{"$f":"W46+Z46","v":128735.93693002827},null,{"$f":"NRV!$C46/100*I46","v":65648.294130648545},{"$f":"NRV!$C46/100*J46","v":44332.499030580657},{"$f":"NRV!$C46/100*K46","v":1244},{"$f":"NRV!$C46/100*L46","v":0},{"$f":"NRV!$C46/100*M46","v":17511.143768799058},{"$f":"SUM(AC46:AG46)-E46","v":0}]
[{"$f":"$B$45&B47","v":"South Wairarapa DistrictUrban - Residential"},"Urban - Residential",null,{"$f":"SUM(I47:L47)","v":5.8410308168070253E-2},{"$f":"(+D47*NRV!C47/100)+WRS!D46","v":561580.03008596483},null,{"$f":"+D47*100000/100","v":58.410308168070252},{"$f":"(+D47*NRV!F47/100)","v":164.78297746614706},{"$f":"+Gen!$K$16","v":3.447556054629683E-2},{"$f":"+Tran!P44","v":2.3281454221121739E-2},{"$f":"+Stad!G45","v":6.5329340065168218E-4},0,14,null,{"$f":"+I47*100000/100","v":34.475560546296826},23.281454221121738,0.65329340065168229,{"$f":"+L47*100000/100","v":0},null,{"$f":"+R47+Q47+P47+O47-G47-S47","v":-7.1054273576010019E-15},null,{"$f":"+NRV!E47","v":3147},{"$f":"+V47*H47","v":518572.03008596477},{"$f":"NRV!H47","v":75},{"$f":"V47-X47","v":3072},{"$f":"M47*Y47","v":43008},{"$f":"W47+Z47","v":561580.03008596483},null,{"$f":"NRV!$C47/100*I47","v":306077.16311652178},{"$f":"NRV!$C47/100*J47","v":206694.86872182385},{"$f":"NRV!$C47/100*K47","v":5799.9982476192263},{"$f":"NRV!$C47/100*L47","v":0},{"$f":"WRS!D46","v":43008},{"$f":"SUM(AC47:AG47)-E47","v":0}]
[{"$f":"$B$45&B48","v":"South Wairarapa DistrictRural Ward"},"Rural Ward",null,{"$f":"SUM(I48:L48)","v":4.0674530219220864E-2},{"$f":"(+D48*NRV!C48/100)+WRS!D47","v":1108357.7234924643},null,{"$f":"+D48*100000/100","v":40.674530219220863},{"$f":"+D48*NRV!F48/100","v":328.39303073987395},{"$f":"+Gen!$K$16","v":3.447556054629683E-2},{"$f":"Tran!P46","v":6.0523035339450628E-3},{"$f":"Stad!G47","v":1.4666613897897085E-4},{"$f":"L47","v":0},28,null,34.475560546296826,6.0523035339450635,0.14666613897897085,{"$f":"+L48*100000/100","v":0},null,{"$f":"+R48+Q48+P48+O48-G48-S48","v":0},null,{"$f":"+NRV!E48","v":3139},{"$f":"+V48*H48","v":1030825.7234924643},{"$f":"NRV!H48","v":370},{"$f":"V48-X48","v":2769},{"$f":"M48*Y48","v":77532},{"$f":"W48+Z48","v":1108357.7234924643},null,{"$f":"NRV!$C48/100*I48","v":873723.54275282973},{"$f":"NRV!$C48/100*J48","v":153385.1807396345},{"$f":"NRV!$C48/100*K48","v":3716.9999999999995},{"$f":"NRV!$C48/100*L48","v":0},{"$f":"WRS!D47","v":77532},{"$f":"SUM(AC48:AG48)-E48","v":0}]
[]
[{"$f":"$B$50","v":"Tararua District"},"Tararua District",null,{"$f":"SUM(I50:L50)","v":3.4587129003820161E-2},{"$f":"+D50*NRV!C50/100+WRS!D49","v":2606},null,{"$f":"+D50*100000/100","v":34.587129003820159},{"$f":"+D50*NRV!F50/100","v":196.16666666666669},{"$f":"Gen!K17","v":3.4587129003820161E-2},{"$f":"Tran!P48","v":0},{"$f":"Stad!G49","v":0},0,28,null,{"$f":"+I50*100000/100","v":34.587129003820159},{"$f":"+J50*100000/100","v":0},{"$f":"+K50*100000/100","v":0},{"$f":"+L50*100000/100","v":0},null,{"$f":"+R50+Q50+P50+O50-G50-S50","v":0},null,{"$f":"+NRV!E50","v":12},{"$f":"+V50*H50","v":2354},{"$f":"NRV!H50","v":3},{"$f":"V50-X50","v":9},{"$f":"M50*Y50","v":252},{"$f":"W50+Z50","v":2606},null,{"$f":"NRV!$C50/100*I50","v":2354},{"$f":"NRV!$C50/100*J50","v":0},{"$f":"NRV!$C50/100*K50","v":0},{"$f":"NRV!$C50/100*L50","v":0},{"$f":"WRS!D49","v":252},{"$f":"SUM(AC50:AG50)-E50","v":0}]
[null,"Totals",null,null,{"$f":"+E50+E45+E40+E35+E30+E25+E20+E15+E9","v":118764830.96888824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(V10:V50)","v":199332},{"$f":"SUM(W10:W50)","v":115971676.96888824},null,null,{"$f":"SUM(Z10:Z50)","v":2793154},{"$f":"W51+Z51","v":118764830.96888824},null,{"$f":"SUM(AC10:AC50)","v":42481669.999999993},64656396.137165956,978087.61289877363,5826660.0000000019,4822017.2188235,0]
[]
[null,"Per Helen G Option Current",null,null,{"$f":"'Summarised data'!E53","v":118764835.69414023},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"E53-AA51","v":4.7252519875764847}]
[null,"Diff",null,null,{"$f":"E51-E53","v":-4.7252519875764847}]

{"sheet":"Gen","index":33,"n_rows":48,"n_cols":11,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"General Rate \"&Instructions!D11","v":"General Rate 2017/18"}]
["Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[]
["Option A","Net Equalised","2017/18","Rateable",{"$f":"C5","v":"2017/18"},null,"Current","Net Equalised","2017/18","Rateable","2017/18"]
[null,"Capital Value","Revenue ","Capital Value","Cents per $ of ",null,null,"Capital Value","Revenue ","Capital Value","Cents per $ of "]
[null,"ECV","sought","RCV",null,null,null,"ECV","sought","RCV"]
[null,{"$f":"NRV!G68","v":"2016-09-01"},"$","$","Cents per $ of ",null,null,"2016-09-01","$","$","Cents per $ of "]
["Wellington City",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A9,NRV!$B$9:$B$50,0),)","v":63374831603},{"$f":"B9/$B$18*$C$18","v":15862811.156596951},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A9,NRV!$B$9:$B$50,0),)","v":51319125451},{"$f":"C9/D9*100","v":3.0910135387523151E-2},null,"Wellington City",63374831603,21189529,51319125451,4.1289731291761715E-2]
["Hutt City",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A10,NRV!$B$9:$B$50,0),)","v":21472720375},{"$f":"B10/$B$18*$C$18","v":5374652.6769613186},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A10,NRV!$B$9:$B$50,0),)","v":21170821500},{"$f":"C10/D10*100","v":2.5387076627901843E-2},null,"Hutt City",21472720375,7179456,21170821500,3.3912033125403279E-2]
["Upper Hutt City",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A11,NRV!$B$9:$B$50,0),)","v":8129557067},2034839.7822724106,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A11,NRV!$B$9:$B$50,0),)","v":8012247760},{"$f":"C11/D11*100","v":2.5396615821480919E-2},null,"Upper Hutt City",8129557067,2718137,8012247760,3.3924774687696377E-2]
["Porirua City",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A12,NRV!$B$9:$B$50,0),)","v":10072475598},2521155.0744845136,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A12,NRV!$B$9:$B$50,0),)","v":10044595300},{"$f":"C12/D12*100","v":2.5099618244296146E-2},null,"Porirua City ",10072475598,3367757,10044595300,3.3528050652274662E-2]
["Kapiti Coast District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A13,NRV!$B$9:$B$50,0),)","v":12948799292},3241103.0164212543,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A13,NRV!$B$9:$B$50,0),)","v":10974506450},{"$f":"C13/D13*100","v":2.9533018465912463E-2},null,"Kapiti Coast District",12948799292,4329462,10974506450,3.945017500080835E-2]
["Masterton District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A14,NRV!$B$9:$B$50,0),)","v":5010740516},1254195.53077368,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A14,NRV!$B$9:$B$50,0),)","v":4724008400},{"$f":"C14/D14*100","v":2.6549392477237761E-2},null,"Masterton District",5010740516,1675353,4724008400,3.5464649046771379E-2]
["Carterton District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A15,NRV!$B$9:$B$50,0),)","v":2315440593},579558.09809740284,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A15,NRV!$B$9:$B$50,0),)","v":2188251200},2.6484989387754149E-2,null,"Carterton District",2315440593,774173,2188251200,3.537861649521773E-2]
["South Wairarapa District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A16,NRV!$B$9:$B$50,0),)","v":3724959199},932362.62480212352,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A16,NRV!$B$9:$B$50,0),)","v":3612556200},2.5808944503122842E-2,null,"South Wairarapa District",3724959199,1245449,3612556200,3.447556054629683E-2]
["Tararua District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A17,NRV!$B$9:$B$50,0),)","v":7041800},1762.5726298140837,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A17,NRV!$B$9:$B$50,0),)","v":6806000},2.5897335142728236E-2,null,"Tararua District",7041800,2354,6806000,3.4587129003820161E-2]
["Totals",{"$f":"SUM(B9:B17)","v":127056566043},{"$f":"'Summarised data'!E100-C42","v":31802440.533039469},{"$f":"SUM(D9:D17)","v":112052918261},2.8381626312456609E-2,null,"Totals",127056566043,42481670,112052918261,3.7912149597968785E-2]
[null,null,null,null,null,null,null,null,1,0]
[]
["Trentham Military Camp",null,{"$f":"+C11*'UHCC Adjustments'!$C$12","v":17564.335417603361},{"$f":"+'UHCC Adjustments'!$B$9","v":86161000},{"$f":"C21/D21*100","v":2.0385482315204515E-2},null,"Trentham Military Camp",null,23462.422149856873,86161000,2.7230907428949149E-2]
["Rest of Upper Hutt City",null,{"$f":"+C11-C21","v":2017275.4468548072},{"$f":"+'UHCC Adjustments'!$B$10","v":7926086760},{"$f":"C22/D22*100","v":2.545108964786057E-2},null,"Rest of Upper Hutt City",null,2694674.577850143,7926086760,3.3997540771937534E-2]
[null,null,{"$f":"+C22+C21","v":2034839.7822724106},{"$f":"+D22+D21","v":8012247760},{"$f":"C23/D23*100","v":2.5396615821480919E-2},null,null,null,2718137,8012247760,3.3924774687696377E-2]
[null,null,{"$f":"+C23-C11","v":0},{"$f":"+D23-D11","v":0}]
[]
[]
["Split out of RR Protected region component"]
[]
["Option A","Net Equalised","2017/18","Rateable",{"$f":"C29","v":"2017/18"}]
[null,"Capital Value","Revenue ","Capital Value","Cents per $ of "]
[null,"ECV","sought","RCV"]
[null,{"$f":"NRV!G68","v":"2016-09-01"},"$","$","Cents per $ of "]
["Wellington City",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A33,NRV!$B$9:$B$50,0),)","v":63374831603},{"$f":"B33/$B$42*$C$42","v":2746795.3751024092},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A33,NRV!$B$9:$B$50,0),)","v":51319125451},{"$f":"C33/D33*100","v":5.3523814970796333E-3}]
["Hutt City",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A34,NRV!$B$9:$B$50,0),)","v":21472720375},{"$f":"B34/$B$42*$C$42","v":930671.80653660721},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A34,NRV!$B$9:$B$50,0),)","v":21170821500},4.3960117775146672E-3]
["Upper Hutt City",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A35,NRV!$B$9:$B$50,0),)","v":8129557067},352351.70158952585,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A35,NRV!$B$9:$B$50,0),)","v":8012247760},4.3976635788597462E-3]
["Porirua City",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A36,NRV!$B$9:$B$50,0),)","v":10072475598},436561.78152445913,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A36,NRV!$B$9:$B$50,0),)","v":10044595300},4.3462356469897712E-3]
["Kapiti Coast District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A37,NRV!$B$9:$B$50,0),)","v":12948799292},561227.55846046726,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A37,NRV!$B$9:$B$50,0),)","v":10974506450},5.1139207126755775E-3]
["Masterton District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A38,NRV!$B$9:$B$50,0),)","v":5010740516},217175.78614497703,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A38,NRV!$B$9:$B$50,0),)","v":4724008400},4.5972777301788248E-3]
["Carterton District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A39,NRV!$B$9:$B$50,0),)","v":2315440593},100355.95127128846,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A39,NRV!$B$9:$B$50,0),)","v":2188251200},4.5861257277632688E-3]
["South Wairarapa District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A40,NRV!$B$9:$B$50,0),)","v":3724959199},161447.3828404466,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A40,NRV!$B$9:$B$50,0),)","v":3612556200},4.4690621793080096E-3]
["Tararua District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A41,NRV!$B$9:$B$50,0),)","v":7041800},305.2060760265677,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A41,NRV!$B$9:$B$50,0),)","v":6806000},4.4843678522857432E-3]
["Totals",{"$f":"SUM(B33:B41)","v":127056566043},{"$f":"'Flood data'!T170","v":5506892.5495462073},{"$f":"SUM(D33:D41)","v":112052918261},4.9145463009890034E-3]
[null,{"$f":"B42-B18","v":0},null,{"$f":"D42-D18","v":0}]
[]
["Trentham Military Camp",null,{"$f":"+C35*'UHCC Adjustments'!$C$12","v":3041.4303502413054},{"$f":"+'UHCC Adjustments'!$B$9","v":86161000},{"$f":"C45/D45*100","v":3.529938545561571E-3}]
["Rest of Upper Hutt City",null,{"$f":"+C35-C45","v":349310.27123928454},{"$f":"+'UHCC Adjustments'!$B$10","v":7926086760},{"$f":"C46/D46*100","v":4.4070962357127229E-3}]
[null,null,{"$f":"+C46+C45","v":352351.70158952585},{"$f":"+D46+D45","v":8012247760},{"$f":"C47/D47*100","v":4.3976635788597462E-3}]
[null,null,{"$f":"+C47-C35","v":0},{"$f":"+D47-D35","v":0}]

{"sheet":"Tran","index":34,"n_rows":66,"n_cols":19,"rows_kept":66,"cut":false,"hidden":false,"merged":[]}
[null,"Wellington Regional Council",null,null,null,null,null,null,null,null,"Wellington Regional Council"]
[null,{"$f":"\"Regional Transport Rate \"&Instructions!D11","v":"Regional Transport Rate 2017/18"},null,"Excluding GST",null,null,null,null,null,null,{"$f":"\"Regional Transport Rate \"&Instructions!M11","v":"Regional Transport Rate "},null,"Excluding GST"]
[null,"Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"},null,null,null,null,null,null,null,"Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[]
[]
[null,"Option A",{"$f":"+Instructions!D6","v":"entered "}," Transport Rate (From Transport rate file)","From Rates Sheet","Rateable Capital Value","Cents in Dollar",null,null,null,"Current",{"$f":"+Instructions!D6","v":"entered "}," Transport Rate (From Transport rate file)","From Rates Sheet","Rateable Capital Value","Cents in Dollar"]
[{"$f":"B7","v":"Wellington City"},"Wellington City",{"$f":"SUM(C8:C11)","v":1},{"$f":"SUM(D8:D11)","v":44814092.375921398},{"$f":"ROUND(+Rates!L23*1000,0)","v":44814092},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A7,NRV!$A$9:$A$50,0),)","v":51319125451},null,null,null,null,"Wellington City",{"$f":"SUM(L8:L11)","v":0.85815322748547818},38457358.009229302,{"$f":"ROUND(+Rates!L23*1000,0)","v":44814092},{"$f":"+NRV!C9","v":51319125451}]
[{"$f":"$B$7&B8","v":"Wellington CityCBD Business"},"CBD Business",{"$f":"D8/$D$7","v":0.58301060904797486},{"$f":"'PT model'!C66","v":26127091.290018141},{"$f":"+E7-D7","v":-0.37592139840126038},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A8,NRV!$A$9:$A$50,0),)","v":7854191500},{"$f":"D8/F8*100","v":0.33265156942020246},{"$f":"F7-SUM(F8:F11)","v":0},"Check",null,"CBD Business",{"$f":"M8/$D$7","v":0.55828791235316466},25019166.076555029,{"$f":"+N7-M7","v":6356733.9907706976},{"$f":"+NRV!C10","v":7854191500},{"$f":"M8/O8*100","v":0.31854540440674295},{"$f":"O7-O8-O9-O11","v":0},"Check"]
[{"$f":"$B$7&B9","v":"Wellington CityBusiness"},"Business",{"$f":"D9/$D$7","v":5.3163283630982848E-2},{"$f":"'PT model'!C67","v":2382464.3036461752},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A9,NRV!$A$9:$A$50,0),)","v":3819755400},{"$f":"D9/F9*100","v":6.2372169266287969E-2},null,null,null,"Urban",{"$f":"M9/$D$7","v":0.29882947429883544},13391771.66587604,null,{"$f":"+NRV!C11++NRV!C12","v":42886144401},{"$f":"M9/O9*100","v":3.1226336274621545E-2}]
[{"$f":"$B$7&B10","v":"Wellington CityResidential"},"Residential",{"$f":"D10/$D$7","v":0.36248351031385784},{"$f":"'PT model'!C68","v":16244369.515953483},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A10,NRV!$A$9:$A$50,0),)","v":39066389001},{"$f":"D10/F10*100","v":4.1581446177525308E-2},null,null,null,null,null,null,null,null,null,null,null,{"$f":"+NRV!C12/100*P9","v":12199001.999804024}]
[{"$f":"$B$7&B11","v":"Wellington CityRural"},"Rural",{"$f":"D11/$D$7","v":1.3425970071844096E-3},{"$f":"'PT model'!C69","v":60167.266303597738},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A11,NRV!$A$9:$A$50,0),)","v":578789550},{"$f":"D11/F11*100","v":1.0395361544381327E-2},null,null,null,"Rural",{"$f":"M11/$D$7","v":1.0358408334780584E-3},46420.266798237128,null,{"$f":"+NRV!C13","v":578789550},{"$f":"M11/O11*100","v":8.0202323622182055E-3}]
[]
[{"$f":"B13","v":"Hutt City"},"Hutt City",{"$f":"SUM(C14:C16)","v":1},{"$f":"SUM(D14:D16)","v":7797061.7671905821},{"$f":"+ROUND(Rates!L24*1000,0)","v":7797062},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A13,NRV!$A$9:$A$50,0),)","v":21170821500},null,null,null,null,"Hutt City ",{"$f":"SUM(L14:L16)","v":1.4795333864294911},11536013.200611394,{"$f":"+ROUND(Rates!L24*1000,0)","v":7797062},{"$f":"+NRV!C15","v":21170821500}]
[{"$f":"$B$13&B14","v":"Hutt CityBusiness"},"Business",{"$f":"D14/$D$13","v":0.24945705280992131},{"$f":"'PT model'!C72","v":1945032.0490202794},{"$f":"+E13-D13","v":0.23280941788107157},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A14,NRV!$A$9:$A$50,0),)","v":3796856000},{"$f":"D14/F14*100","v":5.1227437885984599E-2},{"$f":"F13-SUM(F14:F16)","v":0},"Check",null,"Urban",{"$f":"M14/$D$13","v":1.473805002906537},11491348.640456764,{"$f":"+N13-M13","v":-3738951.2006113939},{"$f":"+NRV!C16++NRV!C17","v":20852781500},{"$f":"M14/O14*100","v":5.5107030400029677E-2},{"$f":"O13-O14-O16","v":0},"Check"]
[{"$f":"$B$13&B15","v":"Hutt CityResidential"},"Residential",{"$f":"D15/$D$13","v":0.74706035874165067},{"$f":"'PT model'!C73","v":5824875.7609282052},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A15,NRV!$A$9:$A$50,0),)","v":17055925500},{"$f":"D15/F15*100","v":3.4151625257323064E-2}]
[{"$f":"$B$13&B16","v":"Hutt CityRural"},"Rural",{"$f":"D16/$D$13","v":3.4825884484280052E-3},{"$f":"'PT model'!C74","v":27153.957242097571},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A16,NRV!$A$9:$A$50,0),)","v":318040000},{"$f":"D16/F16*100","v":8.5379063143307659E-3},null,null,null,"Rural",{"$f":"M16/$D$13","v":5.7283835229539962E-3},44664.5601546291,null,{"$f":"+NRV!C18","v":318040000},{"$f":"M16/O16*100","v":1.4043692665900233E-2}]
[]
[{"$f":"B18","v":"Upper Hutt City"},"Upper Hutt City",{"$f":"SUM(C19:C21)","v":1},{"$f":"SUM(D19:D21)","v":2732381.0014977702},{"$f":"ROUND(((+Rates!L25)*1000),0)","v":2732381},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A18,NRV!$A$9:$A$50,0),)","v":8012247760},null,null,null,null,"Upper Hutt City",{"$f":"SUM(L19:L21)","v":1.6821898412421652},4596383.5631226422,{"$f":"ROUND(((+Rates!L25)*1000),0)","v":2732381},{"$f":"+NRV!C20","v":8012247760}]
[{"$f":"$B$18&B19","v":"Upper Hutt CityBusiness"},"Business",{"$f":"D19/$D$18","v":0.21954277073469333},{"$f":"'PT model'!C77","v":599874.49577165674},{"$f":"+E18-D18","v":-1.4977701939642429E-3},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A19,NRV!$A$9:$A$50,0),)","v":1170562500},{"$f":"D19/F19*100","v":5.1246686594834258E-2},{"$f":"F18-SUM(F19:F21)","v":0},"Check",null,"Urban",{"$f":"M19/$D$18","v":1.6359585744978415},4470062.1281952765,{"$f":"+N18-M18","v":-1864002.5631226422},{"$f":"+NRV!C21+NRV!C22","v":7212515420},{"$f":"M19/O19*100","v":6.1976465461688765E-2},{"$f":"O18-O19-O21-O22","v":0},"Check"]
[{"$f":"$B$18&B20","v":"Upper Hutt CityResidential"},"Residential",{"$f":"D20/$D$18","v":0.75545849948514554},{"$f":"'PT model'!C78","v":2064200.4514132247},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A20,NRV!$A$9:$A$50,0),)","v":6041952920},{"$f":"D20/F20*100","v":3.4164457729889505E-2}]
[{"$f":"$B$18&B21","v":"Upper Hutt CityRural"},"Rural",{"$f":"D21/$D$18","v":2.4998729780161225E-2},{"$f":"'PT model'!C79","v":68306.054312889057},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A21,NRV!$A$9:$A$50,0),)","v":799732340},{"$f":"D21/F21*100","v":8.5411144324723763E-3},"Ensure FIS picks up ex Trentham cents in dollar",null,null,"Rural",{"$f":"M21/$D$18","v":4.6231266744323742E-2},126321.43492736586,null,{"$f":"+NRV!C23","v":799732340},{"$f":"M21/O21*100","v":1.5795464133333142E-2},"Ensure FIS picks up ex Trentham cents in dollar"]
[]
[{"$f":"B23","v":"Porirua City"},"Porirua City",{"$f":"SUM(C24:C26)","v":1},{"$f":"SUM(D24:D26)","v":3424222.6659463495},{"$f":"+ROUND(Rates!L26*1000,0)","v":3424223},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A23,NRV!$A$9:$A$50,0),)","v":10044595300},null,null,null,null,"Porirua City ",{"$f":"SUM(L24:L26)","v":1.7715177545749747},6066071.2483420111,{"$f":"+ROUND(Rates!L26*1000,0)","v":3424223},{"$f":"+NRV!C25","v":10044595300}]
[{"$f":"$B$23&B24","v":"Porirua CityBusiness"},"Business",{"$f":"D24/$D$23","v":0.1619219958688011},{"$f":"'PT model'!C82","v":554456.96836921992},{"$f":"+E23-D23","v":0.3340536504983902},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A24,NRV!$A$9:$A$50,0),)","v":1094739500},{"$f":"D24/F24*100","v":5.0647388567711303E-2},{"$f":"F23-SUM(F24:F26)","v":0},"Check",null,"Urban Ward",{"$f":"M24/$D$23","v":1.743259853970764},5969309.9046010133,{"$f":"+N23-M23","v":-2641848.2483420111},{"$f":"+NRV!C26+NRV!C27","v":9443788550},{"$f":"M24/O24*100","v":6.3208847519155995E-2},{"$f":"O23-O24-O26-O27","v":0},"Check"]
[{"$f":"$B$23&B25","v":"Porirua CityResidential"},"Residential",{"$f":"D25/$D$23","v":0.82326720087747995},{"$f":"'PT model'!C83","v":2819050.2093748734},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A25,NRV!$A$9:$A$50,0),)","v":8349049050},{"$f":"D25/F25*100","v":3.3764925711807545E-2}]
[{"$f":"$B$23&B26","v":"Porirua CityRural"},"Rural",{"$f":"D26/$D$23","v":1.4810803253718934E-2},{"$f":"'PT model'!C84","v":50715.488202256318},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A26,NRV!$A$9:$A$50,0),)","v":600806750},{"$f":"D26/F26*100","v":8.4412314279518862E-3},null,null,null,"Rural Ward",{"$f":"M26/$D$23","v":2.8257900604210753E-2},96761.343740997501,null,{"$f":"+NRV!C28","v":600806750},{"$f":"M26/O26*100","v":1.6105235791874426E-2}]
[]
[{"$f":"B28","v":"Kapiti Coast District"},"Kapiti Coast District",{"$f":"SUM(C29:C31)","v":1},{"$f":"SUM(D29:D31)","v":4110579.2907846565},{"$f":"+ROUND(Rates!L27*1000,0)","v":4110579},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A28,NRV!$A$9:$A$50,0),)","v":10974506450},null,null,null,null,"Kapiti Coast District",{"$f":"SUM(L29:L31)","v":0.75186971689819759},3090620.0876498539,{"$f":"+ROUND(Rates!L27*1000,0)","v":4110579},{"$f":"+NRV!C30","v":10974506450}]
[{"$f":"$B$28&B29","v":"Kapiti Coast DistrictUrban - Commerical"},"Urban - Commerical",{"$f":"D29/$D$28","v":0.18391699057928373},{"$f":"'PT model'!C87","v":756005.37269864045},{"$f":"+E28-D28","v":-0.29078465653583407},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A29,NRV!$A$9:$A$50,0),)","v":1268607000},{"$f":"D29/F29*100","v":5.9593347088471089E-2},{"$f":"F28-SUM(F29:F31)","v":0},"Check",null,"Urban Ward",{"$f":"M29/$D$28","v":0.71821422156499726},2952276.5055121006,{"$f":"+N28-M28","v":1019958.9123501461},{"$f":"+NRV!C31+NRV!C32","v":9291523350},{"$f":"M29/O29*100","v":3.177386951852304E-2},{"$f":"O28-O29-O31","v":0},"Check"]
[{"$f":"$B$28&B30","v":"Kapiti Coast DistrictUrban - Residential"},"Urban - Residential",{"$f":"D30/$D$28","v":0.77541777753674246},{"$f":"'PT model'!C88","v":3187416.2580487975},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A30,NRV!$A$9:$A$50,0),)","v":8022916350},{"$f":"D30/F30*100","v":3.9728898058980729E-2}]
[{"$f":"$B$28&B31","v":"Kapiti Coast DistrictRural"},"Rural",{"$f":"D31/$D$28","v":4.0665231883973751E-2},{"$f":"'PT model'!C89","v":167157.66003721842},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A31,NRV!$A$9:$A$50,0),)","v":1682983100},{"$f":"D31/F31*100","v":9.9322245147451804E-3},null,null,null,"Rural Ward",{"$f":"M31/$D$28","v":3.365549533320035E-2},138343.58213775302,null,{"$f":"+NRV!C33","v":1682983100},{"$f":"M31/O31*100","v":8.2201408996770697E-3}]
[]
[{"$f":"B33","v":"Masterton District"},"Masterton District",{"$f":"SUM(C34:C36)","v":1},{"$f":"SUM(D34:D36)","v":909359.83328313916},{"$f":"+ROUND(Rates!L28*1000,0)","v":909360},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A33,NRV!$A$9:$A$50,0),)","v":4724008400},null,null,null,null,"Masterton District",{"$f":"SUM(L34:L36)","v":0.33732363675096649},306748.56607832108,{"$f":"+ROUND(Rates!L28*1000,0)","v":909360},{"$f":"+NRV!C35","v":4724008400}]
[{"$f":"$B$33&B34","v":"Masterton DistrictUrban Ward"},"Urban Ward",{"$f":"D34/$D$33","v":0.2245448458078981},{"$f":"'PT model'!C92","v":204192.06354845842},{"$f":"+E33-D33","v":0.16671686084009707},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A34,NRV!$A$9:$A$50,0),)","v":381148600},{"$f":"D34/F34*100","v":5.3572822659838822E-2},{"$f":"F33-SUM(F34:F36)","v":0},"Check",null,"Urban Ward",{"$f":"M34/$D$33","v":0.26174831530580661},238023.40436863084,{"$f":"+N33-M33","v":602611.43392167892},{"$f":"+NRV!C36+NRV!C37","v":2356045100},{"$f":"M34/O34*100","v":1.0102667574938648E-2},{"$f":"O33-O34-O36","v":0},"Check"]
[{"$f":"$B$33&B35","v":"Masterton DistrictUrban - Residential"},"Urban - Residential",{"$f":"D35/$D$33","v":0.54295005684631537},{"$f":"'PT model'!C93","v":493736.97317483631},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A35,NRV!$A$9:$A$50,0),)","v":1974896500},{"$f":"D35/F35*100","v":2.5000650574591443E-2}]
[{"$f":"$B$33&B36","v":"Masterton DistrictRural Ward"},"Rural Ward",{"$f":"D36/$D$33","v":0.2325050973457865},{"$f":"'PT model'!C94","v":211430.79655984446},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A36,NRV!$A$9:$A$50,0),)","v":2367963300},{"$f":"D36/F36*100","v":8.9288037766398001E-3},null,null,null,"Rural Ward",{"$f":"M36/$D$33","v":7.5575321445159868E-2},68725.161709690234,null,{"$f":"+NRV!C38","v":2367963300},{"$f":"M36/O36*100","v":2.902289985224443E-3}]
[]
[{"$f":"B38","v":"Carterton District"},"Carterton District",{"$f":"SUM(C39:C41)","v":1},{"$f":"SUM(D39:D41)","v":333789.12713713688},{"$f":"+ROUND((Rates!L29)*1000,0)","v":333789},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A38,NRV!$A$9:$A$50,0),)","v":2188251200},null,null,null,null,"Carterton District",{"$f":"SUM(L39:L41)","v":0.59555239364857138},198788.91364038916,{"$f":"+ROUND((Rates!L29)*1000,0)","v":333789},{"$f":"+NRV!C40","v":2188251200}]
[{"$f":"$B$38&B39","v":"Carterton DistrictUrban Ward"},"Urban Ward",{"$f":"D39/$D$38","v":0.14897484180764456},{"$f":"'PT model'!C97","v":49726.182412366725},{"$f":"+E38-D38","v":-0.12713713687844574},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A39,NRV!$A$9:$A$50,0),)","v":93045500},{"$f":"D39/F39*100","v":5.3442866567826194E-2},{"$f":"F38-SUM(F39:F41)","v":0},"Check",null,"Urban Ward",{"$f":"M39/$D$38","v":0.37961375008112674},126710.94228883451,{"$f":"+N38-M38","v":135000.08635961084},{"$f":"+NRV!C41+NRV!C42","v":700797000},{"$f":"M39/O39*100","v":1.8080976700647195E-2},{"$f":"O38-O39-O41","v":0},"Check"]
[{"$f":"$B$38&B40","v":"Carterton DistrictUrban - Residential"},"Urban - Residential",{"$f":"D40/$D$38","v":0.45409882619865966},{"$f":"'PT model'!C98","v":151573.25083084902},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A40,NRV!$A$9:$A$50,0),)","v":607751500},{"$f":"D40/F40*100","v":2.4940004398318887E-2}]
[{"$f":"$B$38&B41","v":"Carterton DistrictRural Ward"},"Rural Ward",{"$f":"D41/$D$38","v":0.3969263319936957},{"$f":"'PT model'!C99","v":132489.6938939211},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A41,NRV!$A$9:$A$50,0),)","v":1487454200},{"$f":"D41/F41*100","v":8.9071444279710324E-3},null,null,null,"Rural Ward",{"$f":"M41/$D$38","v":0.21593864356744463},72077.971351554661,null,{"$f":"+NRV!C43","v":1487454200},{"$f":"M41/O41*100","v":4.8457271055172427E-3}]
[]
[{"$f":"B43","v":"South Wairarapa District"},"South Wairarapa District",{"$f":"SUM(C44:C46)","v":1},{"$f":"SUM(D44:D46)","v":534910.0754049205},{"$f":"+ROUND(Rates!L30*1000,0)","v":534910},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A43,NRV!$A$9:$A$50,0),)","v":3612556200},null,null,null,null,"South Wairarapa District",{"$f":"SUM(L44:L46)","v":0.75603838306074822},404412.54849203897,{"$f":"+ROUND(Rates!L30*1000,0)","v":534910},{"$f":"+NRV!C45","v":3612556200}]
[{"$f":"$B$43&B44","v":"South Wairarapa DistrictUrban Ward"},"Urban Ward",{"$f":"D44/$D$43","v":0.18539222483189616},{"$f":"'PT model'!C102","v":99168.168964315555},{"$f":"+E43-D43","v":-7.5404920498840511E-2},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A44,NRV!$A$9:$A$50,0),)","v":190419802},{"$f":"D44/F44*100","v":5.2078706060368428E-2},{"$f":"F43-SUM(F44:F46)","v":0},"Check",null,"Urban Ward",{"$f":"M44/$D$43","v":0.46928891283713392},251027.36775240448,{"$f":"+N43-M43","v":130497.45150796103},{"$f":"+NRV!C46+NRV!C47","v":1078228900},{"$f":"M44/O44*100","v":2.3281454221121739E-2},{"$f":"O43-O44-O46","v":0},"Check"]
[{"$f":"$B$43&B45","v":"South Wairarapa DistrictUrban - Residential"},"Urban - Residential",{"$f":"D45/$D$43","v":0.40337202861900262},{"$f":"'PT model'!C103","v":215767.76224482644},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A45,NRV!$A$9:$A$50,0),)","v":887809098},{"$f":"D45/F45*100","v":2.4303396161505255E-2}]
[{"$f":"$B$43&B46","v":"South Wairarapa DistrictRural Ward"},"Rural Ward",{"$f":"D46/$D$43","v":0.41123574654910133},{"$f":"'PT model'!C104","v":219974.14419577856},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A46,NRV!$A$9:$A$50,0),)","v":2534327300},{"$f":"D46/F46*100","v":8.6797843433947357E-3},null,null,null,"Rural Ward",{"$f":"M46/$D$43","v":0.28674947022361424},153385.1807396345,null,{"$f":"+NRV!C48","v":2534327300},{"$f":"M46/O46*100","v":6.0523035339450628E-3}]
[]
[{"$f":"B48","v":"Tararua District"},"Tararua District",null,{"$f":"'PT model'!C106","v":0},null,{"$f":"+NRV!C50","v":6806000},{"$f":"D48/F48*100","v":0},null,null,null,"Tararua District",null,0,null,{"$f":"+NRV!C50","v":6806000},{"$f":"M48/O48*100","v":0}]
[null,"Totals",null,64656396.137165897,{"$f":"+E48+E43+E38+E33+E28+E23+E18+E13+E7","v":64656396},{"$f":"+F48+F43+F38+F33+F28+F23+F18+F13+F7","v":112052918261},null,null,null,null,"Totals",null,64656396.137165897,{"$f":"+N48+N43+N38+N33+N28+N23+N18+N13+N7","v":64656396},{"$f":"+O48+O43+O38+O33+O28+O23+O18+O13+O7","v":112052918261}]
[null,null,null,{"$f":"+D48+D46+D45+D44+D41+D40+D39+D36+D35+D34+D29+D30+D31+D26+D25+D24+D21+D20+D19+D16+D15+D14+D11+D10+D9+D8","v":64656396.137165956},{"$f":"ROUND(E49-D50,-1)","v":0},{"$f":"ROUND(F49-NRV!C51,0)","v":0},null,null,null,null,null,null,{"$f":"+M48+M46+M44+M41+M39+M36+M34+M29+M31+M26+M24+M21+M19+M16+M14+M11+M9+M8","v":64656396.137165956},{"$f":"ROUND(N49-M50,-1)","v":0},{"$f":"ROUND(O49-NRV!C51,0)","v":0}]
[null,null,"essbase",{"$f":"ROUND(Essbase!F6-D50,0)","v":0},null,{"$f":"+F48+F46+F45+F44+F41+F40+F39+F36+F35+F34+F29+F31+F30+F26+F25+F24+F21+F20+F19+F16+F15+F14+F11++F10+F9+F8-F49","v":0},null,null,null,null,null,"essbase",{"$f":"ROUND(Essbase!F6-M50,0)","v":0},null,{"$f":"+O48+O46+O44+O41+O39+O36+O34+O29+O31+O26+O24+O21+O19+O16+O14+O11+O9+O8-O49","v":0}]
[null,"Urban",null,null,null,null,null,null,null,null,"Urban"]
[null,"Trentham Military Camp",null,{"$f":"D19*'UHCC Adjustments'!C30","v":5344.8785600351066},null,{"$f":"'UHCC Adjustments'!B27","v":81485000},{"$f":"D53/F53*100","v":6.559340443069407E-3},null,null,null,"Trentham Military Camp",null,{"$f":"D19*'UHCC Adjustments'!C30","v":5344.8785600351066},null,{"$f":"'UHCC Adjustments'!B27","v":81485000},{"$f":"M53/O53*100","v":6.559340443069407E-3}]
[null,"Rest of Upper Hutt City",null,{"$f":"D19+D20-D53","v":2658730.0686248462},null,{"$f":"'UHCC Adjustments'!B28","v":7131030420},{"$f":"D54/F54*100","v":3.7283953538720792E-2},null,null,null,"Rest of Upper Hutt City",null,{"$f":"M19-M53","v":4464717.249635241},null,{"$f":"'UHCC Adjustments'!B28","v":7131030420},{"$f":"M54/O54*100","v":6.26097069662373E-2}]
[null,null,null,{"$f":"+D54+D53","v":2664074.9471848812},null,{"$f":"+F54+F53","v":7212515420},{"$f":"D55/F55*100","v":3.6936835376427953E-2},null,null,null,null,null,{"$f":"+M54+M53","v":4470062.1281952765},null,{"$f":"+O54+O53","v":7212515420},{"$f":"M55/O55*100","v":6.1976465461688765E-2}]
[]
[null,"Rural",null,null,null,null,null,null,null,null,"Rural"]
[null,"Trentham Military Camp",null,{"$f":"D21*'UHCC Adjustments'!C37","v":443.40267612259936},null,{"$f":"+'UHCC Adjustments'!B34","v":4676000},{"$f":"IF(D58/F58*100>G59,G59,D58/F58*100)","v":8.5355776971436335E-3},null,null,null,"Trentham Military Camp",null,{"$f":"D21*'UHCC Adjustments'!C37","v":443.40267612259936},null,{"$f":"+'UHCC Adjustments'!B34","v":4676000},{"$f":"IF(M58/O58*100>P59,P59,M58/O58*100)","v":9.4825208751625183E-3}]
[null,"Rest of Upper Hutt City",null,{"$f":"D21-D58","v":67862.651636766459},null,{"$f":"+'UHCC Adjustments'!B35","v":795056340},{"$f":"D59/F59*100","v":8.5355776971436335E-3},null,null,null,"Rest of Upper Hutt City",null,{"$f":"M21-M58","v":125878.03225124326},null,{"$f":"+'UHCC Adjustments'!B35","v":795056340},{"$f":"M59/O59*100","v":1.5832592725597693E-2}]
[null,null,null,{"$f":"+D59+D58","v":68306.054312889057},null,{"$f":"+F59+F58","v":799732340},{"$f":"D60/F60*100","v":8.5411144324723763E-3},null,null,null,null,null,{"$f":"+M59+M58","v":126321.43492736586},null,{"$f":"+O59+O58","v":799732340},{"$f":"M60/O60*100","v":1.5795464133333142E-2}]
[]
[null,null,"Sum",{"$f":"+D8+D9+D10+D11+D14+D15+D16+D19+D20+D21+D24+D25+D26+D29+D30+D31+D34+D35+D36+D39+D40+D41+D44+D45+D46","v":64656396.137165971},null,null,null,null,null,null,null,"Sum",{"$f":"+M8+M9+M11+M14+M16+M19+M21+M24+M26+M29+M31+M34+M36+M39+M41+M44+M46","v":64656396.137165964}]
[null,null,"Per impact rates L33",{"$f":"+'Impact for rates'!L33","v":64656396},null,null,null,null,null,null,null,"Per impact rates L33",{"$f":"+'Impact for rates'!L33","v":64656396}]
[null,null,"per Essbaase",{"$f":"Essbase!F6","v":64656396.127130874},null,null,null,null,null,null,null,"per Essbaase",{"$f":"Essbase!F6","v":64656396.127130874}]
[]
[null,null,null,{"$f":"ROUND(D64-D63,-1)","v":0},null,null,null,null,null,null,null,null,{"$f":"ROUND(M64-M63,-1)","v":0}]

{"sheet":"ratesWCC","index":35,"n_rows":62,"n_cols":13,"rows_kept":62,"cut":false,"hidden":true,"merged":[[61,0,61,7],[21,0,21,7],[47,0,51,7],[58,0,59,7],[52,0,52,7],[53,0,53,7],[57,0,57,7],[56,0,56,7],[54,0,55,7],[8,11,8,12],[20,0,20,7],[40,0,41,7],[43,0,44,7],[22,0,23,7]]}
[]
[]
["2017/18 Region Wide Average Rates"]
["WELLINGTON CITY",null,null,null,{"$f":"+rates2!F10","v":"2016/17"},{"$f":"+rates2!G10","v":"2017/18"}]
[null,null,null,null,"Budget","Plan","Change","Change"]
[null,null,null,null,"$000s","$000s","$000s","%  "]
["The overall rates movement for Greater Wellington Regional Council - GWRC",null,null,null,{"$f":"+rates1!F39","v":114375},{"$f":"+rates1!G39","v":120720},{"$f":"+rates1!H39","v":6345},{"$f":"+rates1!I39","v":5.5500000000000001E-2}]
[]
["The overall GWRC rates movement for Wellington City ",null,null,null,{"$f":"+rates2!F13","v":59009},{"$f":"+rates2!G13","v":68888},{"$f":"+rates2!H13","v":9879},{"$f":"+rates2!I13","v":0.16739999999999999},null,{"$f":"+G9*1000/rates8!$F$9","v":128.3470397942082},null,"inc GST"]
[null,null,null,null,null,null,null,null,null,null,null,"per year","per week"]
["Made up of:"]
["  ECV movements1",null,null,null,0,{"$f":"+G12","v":392},{"$f":"+rates3!C17","v":392},{"$f":"+rates3!D17","v":6.6E-3},null,{"$f":"+G12*1000/rates8!$F$9","v":5.0928271686739164},null,{"$f":"+H12/$H$19*($G$36*1.15)","v":2.1565029298292706},{"$f":"+L12/52","v":4.1471210189024436E-2}]
["  General rate2",null,null,null,{"$f":"+rates4!D15","v":19312},{"$f":"+rates4!E15-F12","v":20800},{"$f":"+rates3!E17+5","v":1493},{"$f":"+rates3!F17","v":2.52E-2},null,{"$f":"+G13*1000/rates8!$F$9","v":19.396915721505501},null,8.2339202775299416,0.15834462072172964]
["  River management rate3",null,null,null,{"$f":"+rates4!G15","v":43},{"$f":"+rates4!H15","v":1},{"$f":"+rates3!G17","v":-42},{"$f":"+rates3!H17","v":-6.9999999999999999E-4},null,{"$f":"+G14*1000/rates8!$F$9","v":-0.54566005378649096},null,-0.22872000770916504,-4.3984616867147122E-3]
["  Transport rate4",null,null,null,{"$f":"+rates4!J15","v":35833},{"$f":"+rates4!K15","v":44814},{"$f":"+rates3!I17","v":8981},{"$f":"+rates3!J17","v":0.1522},null,{"$f":"+G15*1000/rates8!$F$9","v":116.68030816801132},null,49.7302645333356,0.95635124102568458]
["  Stadium-purposes rate5",null,null,null,{"$f":"+rates4!M15","v":1589},{"$f":"+rates4!N15","v":581},{"$f":"+rates3!K17","v":-1008},{"$f":"+rates3!L17","v":-1.7100000000000001E-2},null,{"$f":"+G16*1000/rates8!$F$9","v":-13.095841290875784},null,-5.5873030454667463,-0.10744813548974512]
["  WRS rate6",null,null,null,{"$f":"+rates4!P15","v":2234},{"$f":"+rates4!Q15","v":2300},{"$f":"+rates3!M17","v":66},{"$f":"+rates3!N17","v":1.1000000000000001E-3},null,{"$f":"+G17*1000/rates8!$F$9","v":0.85746579880734297},null,0.35941715497154508,6.9118683648374058E-3]
[]
["Total Region-wide rates7",null,null,null,{"$f":"SUM(E12:E18)","v":59011},{"$f":"SUM(F12:F18)","v":68888},{"$f":"SUM(G12:G18)","v":9882},{"$f":"SUM(H12:H18)","v":0.1673},null,{"$f":"+G19*1000/rates8!$F$9","v":128.3860155123358},null,{"$f":"SUM(L12:L18)","v":54.664081842490447},{"$f":"SUM(M12:M18)","v":1.0512323431248163}]
[]
["2 Overall the general rate has decreased over 2009/10 due to increased returns from investments and lower debt servicing costs"]
["3 The River management rates has decreased due to lower debt servicing costs of completed projects"]
["4 The Transport rate has increased due to funding the on-going rail upgrade projects and the increased expenditure associated with ensuring the rail network and rolling stock are appropriately managed and maintained after the upgrade is complete. Overall the transport rate is proposed to increase by $4.045 million."]
[]
[]
[null,"The Transport increase includes:",null,null,null,"$000s"]
[null,"  Debt servicing cost of the rail upgrade",null,null,null,1844]
[null,"  Regional Rail package",null,null,null,2102]
[null,"  Other transport changes",null,null,null,{"$f":"+F30-F28-F27","v":772}]
[null,null,null,null,null,{"$f":"+rates1!H28","v":4718}]
[]
[]
["Average Rates",null,{"$f":"+E4","v":"2016/17"},{"$f":"+F4","v":"2017/18"},{"$f":"+C33","v":"2016/17"},{"$f":"+D33","v":"2017/18"},{"$f":"+G5","v":"Change"},{"$f":"+H5","v":"Change"}]
[null,null,"Average Capital Value","Average Capital Value","Average Rates","Average Rates","per year\n excluding GST"]
[null,null,"$","$","$","$","$","%",null,"Check"]
["Residential property",null,{"$f":"+rates8!Q12","v":549713},{"$f":"+rates8!G12","v":551092.39798840438},{"$f":"+rates8!O12","v":401.57},{"$f":"+rates8!E12","v":449.10398421086126},{"$f":"+F36-E36","v":47.533984210861263},{"$f":"+G36/E36","v":0.11837035687641324},null,{"$f":"+rates5!K33","v":401.57},{"$f":"+rates5!L33","v":449.10398421086126}]
["Rural property",null,{"$f":"+rates8!Q13","v":728871},{"$f":"+rates8!G13","v":747790.1162790698},{"$f":"+rates8!O13","v":371.86},{"$f":"+rates8!E13","v":381.64109599829959},{"$f":"+F37-E37","v":9.7810959982995769},{"$f":"+G37/E37","v":2.6303167854298867E-2},null,null,null,null,{"$f":"F37/D37","v":5.1035857213158715E-4}]
["Business",null,{"$f":"+rates8!Q11","v":1969522},{"$f":"+rates8!G11","v":2003018.0388044049},{"$f":"+rates8!O11","v":1642.98},{"$f":"+rates8!E11","v":2233.6410250275549},{"$f":"+F38-E38","v":590.66102502755484},{"$f":"+G38/E38","v":0.35950591305283985},null,null,null,null,{"$f":"F38/D38","v":1.1151377480158931E-3}]
["CBD Business",null,{"$f":"+rates8!Q10","v":2211759},{"$f":"+rates8!G10","v":2309377.094972067},{"$f":"+rates8!O10","v":7935.45},{"$f":"+rates8!E10","v":8817.0441325792308},{"$f":"+F39-E39","v":881.59413257923097},{"$f":"+G39/E39","v":0.11109566975776182},null,null,null,null,{"$f":"F39/D39","v":3.8179317495507926E-3}]
[]
["Wellington City has 48.1% of the equalised capital value of the region (2010 47.8%) An increase means Wellington city receives a larger proportion of the general rate than the previous year"]
[]
[]
["Rates increases vary between city and district councils because of differing capital values. Further, some of Greater Wellington’s work programmes impact differently across the region, especially flood protection and public transport"]
[]
[]
[]
["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 30 June 2017 to 30 June 2018."]
[]
[]
[]
[]
["2  The General rate funds: resource management; land management; Parks; Council costs; 50% of flood protection, and is reduced by investment management net income"]
["3  The River management rate is the 50% of flood protection costs directly incurred in the city or district council area"]
["4  The Transport rate includes directly attributable bus costs plus a share of the rest based on congestion and calculated using work travel statistics. The Wellington CBD businesses pick up the greatest portion of the transport rate"]
[]
["5  The Stadium rate is the rates to repay the $25 million advance to have the stadium built. This rate is forecast to finish in 2018/19"]
["6  The WRS rate is to cover Economic development in the region. Residents pay $14 + GST, Rural $28 + GST and businesses based on CV."]
["7  Region-wide rates are rates that are charged to all ratepayers in  the region. It excludes Bovine TB, Possum, South Wairarapa Region river rates, Wairarapa river and drainage scheme rates and any \"Warm Greater Wellington\" targeted rates as they impact only certain ratepayers that are covered by these programmes. These rates are additional to the umbers listed above."]
[]
[]
[{"$f":"+rates1!$A$50","v":"All figures on this page exclude GST"}]

{"sheet":"Riv","index":36,"n_rows":30,"n_cols":10,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council",null,null,null,null,null,"Wellington Regional Council"]
[{"$f":"\"Rivers Management Rate \"&Instructions!D11","v":"Rivers Management Rate 2017/18"},null,null,null,null,null,"Rivers Management Rate 2017/18"]
["Printed :",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"},null,null,null,null,"Printed :","2017-08-20T12:27:22.500"]
[]
["Option A"," Rate","Ratable Capital Value","Cents in Dollar",null,null,null," Rate","Rateable Capital Value","Cents in Dollar"]
["Wellington City",{"$f":"IFERROR(INDEX('Summarised data'!$AE$100:$AO$100,,MATCH(A6,'Summarised data'!$AE$8:$AO$8,0)),0)","v":73706.846801148742},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A6,NRV!$B$9:$B$50,0),)","v":51319125451},{"$f":"B6/C6*100","v":1.436245184488281E-4},null,null,"Wellington City",43255,51319125451,8.4286315520517386E-5]
["Hutt City",{"$f":"IFERROR(INDEX('Summarised data'!$AE$100:$AO$100,,MATCH(A7,'Summarised data'!$AE$8:$AO$8,0)),0)","v":5845527.4925952787},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A7,NRV!$B$9:$B$50,0),)","v":21170821500},2.7611245471014331E-2,null,null,"Hutt City ",3685586,21170821500,1.7408800126154766E-2]
["Upper Hutt City",{"$f":"IFERROR(INDEX('Summarised data'!$AE$100:$AO$100,,MATCH(A8,'Summarised data'!$AE$8:$AO$8,0)),0)","v":1158336.7351317727},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A8,NRV!$B$9:$B$50,0),)","v":8012247760},1.4457075839748777E-2,null,null,"Upper Hutt City",678045,8012247760,8.4626065033216111E-3]
["Porirua City",{"$f":"IFERROR(INDEX('Summarised data'!$AE$100:$AO$100,,MATCH(A9,'Summarised data'!$AE$8:$AO$8,0)),0)","v":48503.982683622933},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A9,NRV!$B$9:$B$50,0),)","v":10044595300},4.8288638053563921E-4,null,null,"Porirua City ",28308,10044595300,2.8182320098053132E-4]
["Kapiti Coast District",{"$f":"IFERROR(INDEX('Summarised data'!$AE$100:$AO$100,,MATCH(A10,'Summarised data'!$AE$8:$AO$8,0)),0)","v":2181298.0665069218},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A10,NRV!$B$9:$B$50,0),)","v":10974506450},1.9876047059108719E-2,null,null,"Kapiti Coast District",1368226,10974506450,1.2467312368293336E-2]
["Masterton District",{"$f":"IFERROR(INDEX('Summarised data'!$AE$100:$AO$100,,MATCH(A11,'Summarised data'!$AE$8:$AO$8,0)),0)","v":767006.58056121832},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A11,NRV!$B$9:$B$50,0),)","v":4724008400},{"$f":"B11/C11*100","v":1.6236350904058897E-2},null,null,"Masterton District",0,2188251200,1.0620352910122933E-3]
["Carterton District",{"$f":"IFERROR(INDEX('Summarised data'!$AE$100:$AO$100,,MATCH(A12,'Summarised data'!$AE$8:$AO$8,0)),0)","v":354430.28152399539},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A12,NRV!$B$9:$B$50,0),)","v":2188251200},{"$f":"B12/C12*100","v":1.6196965025038961E-2},null,null,"Carterton District",23240,2188251200,1.0620352910122933E-3]
["South Wairarapa District",{"$f":"IFERROR(INDEX('Summarised data'!$AE$100:$AO$100,,MATCH(A13,'Summarised data'!$AE$8:$AO$8,0)),0)","v":570188.81916395877},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A13,NRV!$B$9:$B$50,0),)","v":3612556200},{"$f":"B13/C13*100","v":1.5783527995051227E-2},null,null,"South Wairarapa District",0,2188251200,1.0620352910122933E-3]
["Tararua district",{"$f":"IFERROR(INDEX('Summarised data'!$AE$100:$AO$100,,MATCH(A14,'Summarised data'!$AE$8:$AO$8,0)),0)","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A14,NRV!$B$9:$B$50,0),)","v":6806000},0,null,null,"Tararua district",0,2188251200,1.0620352910122933E-3]
["Total District-Wide River Management Rates",{"$f":"SUM(B6:B14)","v":10998998.804967919},{"$f":"SUM(C6:C14)","v":112052918261},null,null,null,"Total District-Wide River Management Rates",5826660,103709547661]
[null,null,null,null,null,null,null,0,0]
[]
["Trentham Military Camp",{"$f":"+B8*'UHCC Adjustments'!C12","v":9998.5340957238732},{"$f":"+'UHCC Adjustments'!B9","v":86161000},{"$f":"B18/C18*100","v":1.1604477775007107E-2},null,null,"Trentham Military Camp",5852.7506253730789,86161000,6.7928072159945665E-3]
["Rest of Upper Hutt City",{"$f":"+B8-B18","v":1148338.2010360488},{"$f":"+'UHCC Adjustments'!B10","v":7926086760},{"$f":"B19/C19*100","v":1.4488085177559283E-2},null,null,"Rest of Upper Hutt City",672192.2493746269,7926086760,8.4807581563064657E-3]
[null,{"$f":"+B19+B18","v":1158336.7351317727},{"$f":"+C19+C18","v":8012247760},{"$f":"B20/C20*100","v":1.4457075839748777E-2},null,null,null,678045,8012247760,8.4626065033216111E-3]
[null,{"$f":"+B20-B8","v":0},{"$f":"+C20-C8","v":0},null,null,null,null,0,0]
[]
["Greytown River Management Rate",{"$f":"IFERROR(INDEX('Summarised data'!$AE$100:$AO$100,,MATCH(\"Non District Wide\",'Summarised data'!$AE$8:$AO$8,0)),0)*H23/($H$23+$H$25)","v":90734.350110292929},{"$f":"NRV!C58","v":535058000},{"$f":"B23/C23*100","v":1.6957853187933445E-2},null,null,"Greytown River Management Rate",90734,535058000,1.6957787753850984E-2]
[null,null,"Rateable Land Value","Cents in Dollar",null,null,null,null,"Rateable Land Value","Cents in Dollar"]
["Donalds Creek Stopbank River Management Rate",{"$f":"IFERROR(INDEX('Summarised data'!$AE$100:$AO$100,,MATCH(\"Non District Wide\",'Summarised data'!$AE$8:$AO$8,0)),0)*H25/($H$23+$H$25)","v":2563.0098897070648},{"$f":"+NRV!C60","v":78778700},{"$f":"B25/C25*100","v":3.2534300384584472E-3},null,null,"Donalds Creek Stopbank River Management Rate",2563,78778700,3.2534174846754259E-3]
["South Wairarapa District River Management Rates",{"$f":"SUM(B23:B25)","v":93297.36},null,null,null,null,"South Wairarapa District River Management Rates",93297]
[]
["Total River Management Rates",{"$f":"+B26+B15","v":11092296.164967919},null,null,null,null,"Total River Management Rates",5919957]
[]
[null,{"$f":"SUM('Summarised data'!AE100:AN100)-Riv!B28","v":0}]

{"sheet":"Wairarapa LM","index":37,"n_rows":24,"n_cols":5,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["Wellington Regional Council"]
["Land Management Wairarapa"]
["Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[]
["Option A","Net Equalised","2017/18","Rateable",{"$f":"C5","v":"2017/18"}]
[null,"Capital Value","Revenue ","Capital Value","Cents per $ of "]
[null,"ECV","sought","RCV"]
[null,{"$f":"NRV!G68","v":"2016-09-01"},"$","$","Cents per $ of "]
["Wellington City",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A9,NRV!$B$9:$B$50,0),)","v":63374831603},0,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A9,NRV!$B$9:$B$50,0),)","v":51319125451},{"$f":"C9/D9*100","v":0}]
["Hutt City",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A10,NRV!$B$9:$B$50,0),)","v":21472720375},0,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A10,NRV!$B$9:$B$50,0),)","v":21170821500},{"$f":"C10/D10*100","v":0}]
["Upper Hutt City",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A11,NRV!$B$9:$B$50,0),)","v":8129557067},0,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A11,NRV!$B$9:$B$50,0),)","v":8012247760},{"$f":"C11/D11*100","v":0}]
["Porirua City",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A12,NRV!$B$9:$B$50,0),)","v":10072475598},0,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A12,NRV!$B$9:$B$50,0),)","v":10044595300},{"$f":"C12/D12*100","v":0}]
["Kapiti Coast District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A13,NRV!$B$9:$B$50,0),)","v":12948799292},0,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A13,NRV!$B$9:$B$50,0),)","v":10974506450},{"$f":"C13/D13*100","v":0}]
["Masterton District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A14,NRV!$B$9:$B$50,0),)","v":5010740516},{"$f":"C$18*B14/SUM($B$14:$B$16)","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A14,NRV!$B$9:$B$50,0),)","v":4724008400},{"$f":"C14/D14*100","v":0}]
["Carterton District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A15,NRV!$B$9:$B$50,0),)","v":2315440593},{"$f":"C$18*B15/SUM($B$14:$B$16)","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A15,NRV!$B$9:$B$50,0),)","v":2188251200},0]
["South Wairarapa District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A16,NRV!$B$9:$B$50,0),)","v":3724959199},{"$f":"C$18*B16/SUM($B$14:$B$16)","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A16,NRV!$B$9:$B$50,0),)","v":3612556200},0]
["Tararua District",{"$f":"INDEX(NRV!$L$9:$L$50,MATCH(A17,NRV!$B$9:$B$50,0),)","v":7041800},0,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A17,NRV!$B$9:$B$50,0),)","v":6806000},0]
["Totals",{"$f":"SUM(B9:B17)","v":127056566043},{"$f":"'Summarised data'!F80","v":0},{"$f":"SUM(D9:D17)","v":112052918261},0]
[]
[]
["Trentham Military Camp",null,{"$f":"+C11*'UHCC Adjustments'!$C$12","v":0},{"$f":"+'UHCC Adjustments'!$B$9","v":86161000},{"$f":"C21/D21*100","v":0}]
["Rest of Upper Hutt City",null,{"$f":"+C11-C21","v":0},{"$f":"+'UHCC Adjustments'!$B$10","v":7926086760},{"$f":"C22/D22*100","v":0}]
[null,null,{"$f":"+C22+C21","v":0},{"$f":"+D22+D21","v":8012247760},{"$f":"C23/D23*100","v":0}]
[null,null,{"$f":"+C23-C11","v":0},{"$f":"+D23-D11","v":0}]

{"sheet":"Stad","index":38,"n_rows":67,"n_cols":9,"rows_kept":67,"cut":false,"hidden":false,"merged":[]}
[null,"Wellington Regional Council"]
[null,{"$f":"\"Stadium Purposes Rate \"&Instructions!D11","v":"Stadium Purposes Rate 2017/18"}]
[null,"Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[]
[null,null,null,"   Total Stadium",null,"Rateable","Cents in"]
[null,null,{"$f":"+Instructions!D6","v":"entered "},"Rate",null,"Capital Value","Dollar"]
[null,null,null,"$",null,"$"]
[{"$f":"B8","v":"Wellington City"},"Wellington City",{"$f":"SUM(C9:C12)","v":0.59399999999999997},{"$f":"SUM(D9:D12)","v":580986},{"$f":"+D9+D11+D12+D10-D8","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A8,NRV!$A$9:$A$50,0),)","v":51319125451}]
[{"$f":"B8&B9","v":"Wellington CityCBD Business"},"CBD Business",{"$f":"20.55%*NRV!C10/SUM(NRV!$C$10:$C$11)","v":0.1382596963200167},{"$f":"+ROUND($D$51*C9,0)","v":135231},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A9,NRV!$A$9:$A$50,0),)","v":7854191500},{"$f":"D9/F9*100","v":1.7217685614108083E-3},{"$f":"F8-F9-F10-F11-F12","v":0},"Check"]
[{"$f":"B8&B10","v":"Wellington CityBusiness"},"Business",{"$f":"20.55%*NRV!C11/SUM(NRV!$C$10:$C$11)","v":6.7240303679983335E-2},{"$f":"+ROUND($D$51*C10,0)","v":65767},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A10,NRV!$A$9:$A$50,0),)","v":3819755400},{"$f":"D10/F10*100","v":1.721759461351897E-3}]
[{"$f":"B8&B11","v":"Wellington CityResidential"},"Residential",0.3856,{"$f":"+ROUND($D$51*C11,0)","v":377152},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A11,NRV!$A$9:$A$50,0),)","v":39066389001},{"$f":"D11/F11*100","v":9.6541300500116835E-4}]
[{"$f":"B8&B12","v":"Wellington CityRural"},"Rural",2.8999999999999998E-3,{"$f":"+ROUND($D$51*C12,0)","v":2836},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A12,NRV!$A$9:$A$50,0),)","v":578789550},{"$f":"D12/F12*100","v":4.8998811398719968E-4}]
[]
[{"$f":"B14","v":"Hutt City"},"Hutt City",{"$f":"SUM(C15:C17)","v":0.19519999999999998},{"$f":"SUM(D15:D17)","v":190924},{"$f":"+D15+D16+D17-D14","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A14,NRV!$A$9:$A$50,0),)","v":21170821500}]
[{"$f":"B14&B15","v":"Hutt CityBusiness"},"Business",5.0900000000000001E-2,{"$f":"+ROUND($D$51*C15,0)","v":49785},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A15,NRV!$A$9:$A$50,0),)","v":3796856000},{"$f":"D15/F15*100","v":1.3112164380213525E-3},{"$f":"F14-F15-F16-F17","v":0},"Check"]
[{"$f":"B14&B16","v":"Hutt CityResidential"},"Residential",0.14199999999999999,{"$f":"+ROUND($D$51*C16,0)","v":138889},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A16,NRV!$A$9:$A$50,0),)","v":17055925500},{"$f":"D16/F16*100","v":8.1431523607440701E-4}]
[{"$f":"B14&B17","v":"Hutt CityRural"},"Rural",2.3E-3,{"$f":"+ROUND($D$51*C17,0)","v":2250},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A17,NRV!$A$9:$A$50,0),)","v":318040000},{"$f":"D17/F17*100","v":7.074581813608351E-4}]
[]
[{"$f":"B19","v":"Upper Hutt City"},"Upper Hutt City",{"$f":"SUM(C20:C22)","v":5.2600000000000008E-2},{"$f":"SUM(D20:D22)","v":51447},{"$f":"+D20+D21+D22-D19","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A19,NRV!$A$9:$A$50,0),)","v":8012247760}]
[{"$f":"B19&B20","v":"Upper Hutt CityBusiness"},"Business",7.9000000000000008E-3,{"$f":"+ROUND($D$51*C20,0)","v":7727},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A20,NRV!$A$9:$A$50,0),)","v":1170562500},{"$f":"D20/F20*100","v":6.6010998985530458E-4},{"$f":"F19-F20-F21-F22","v":0},"Check"]
[{"$f":"B19&B21","v":"Upper Hutt CityResidential"},"Residential",4.2700000000000002E-2,{"$f":"+ROUND($D$51*C21,0)","v":41764},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A21,NRV!$A$9:$A$50,0),)","v":6041952920},{"$f":"D21/F21*100","v":6.9123345635073235E-4}]
[{"$f":"B19&B22","v":"Upper Hutt CityRural"},"Rural",2E-3,{"$f":"+ROUND($D$51*C22,0)","v":1956},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A22,NRV!$A$9:$A$50,0),)","v":799732340},{"$f":"D22/F22*100","v":2.4458183096609547E-4}]
[]
[{"$f":"B24","v":"Porirua City"},"Porirua City",{"$f":"SUM(C25:C27)","v":7.1800000000000003E-2},{"$f":"SUM(D25:D27)","v":70226},{"$f":"+D25+D26+D27-D24","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A24,NRV!$A$9:$A$50,0),)","v":10044595300}]
[{"$f":"B24&B25","v":"Porirua CityBusiness"},"Business",1.24E-2,{"$f":"+ROUND($D$51*C25,0)","v":12128},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A25,NRV!$A$9:$A$50,0),)","v":1094739500},{"$f":"D25/F25*100","v":1.1078434641300511E-3},{"$f":"F24-F25-F26-F27","v":0},"Check"]
[{"$f":"B24&B26","v":"Porirua CityResidential"},"Residential",5.8000000000000003E-2,{"$f":"+ROUND($D$51*C26,0)","v":56729},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A26,NRV!$A$9:$A$50,0),)","v":8349049050},{"$f":"D26/F26*100","v":6.7946660344509531E-4}]
[{"$f":"B24&B27","v":"Porirua CityRural"},"Rural",1.4E-3,{"$f":"+ROUND($D$51*C27,0)","v":1369},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A27,NRV!$A$9:$A$50,0),)","v":600806750},{"$f":"D27/F27*100","v":2.2786028951905085E-4}]
[]
[{"$f":"B29","v":"Kapiti Coast District"},"Kapiti Coast District",{"$f":"SUM(C30:C32)","v":4.8399999999999999E-2},{"$f":"SUM(D30:D32)","v":47340},{"$f":"+D30+D31+D32-D29","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A29,NRV!$A$9:$A$50,0),)","v":10974506450}]
[{"$f":"B29&B30","v":"Kapiti Coast DistrictUrban - Commerical"},"Urban - Commerical",6.0211406238353804E-3,{"$f":"+ROUND($D$51*C30,0)","v":5889},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A30,NRV!$A$9:$A$50,0),)","v":1268607000},{"$f":"D30/F30*100","v":4.6420995627487476E-4},{"$f":"F29-F30-F31-F32","v":0},"Check"]
[{"$f":"B29&B31","v":"Kapiti Coast DistrictUrban - Residential"},"Urban - Residential",3.807885937616462E-2,{"$f":"+ROUND($D$51*C31,0)","v":37245},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A31,NRV!$A$9:$A$50,0),)","v":8022916350},{"$f":"D31/F31*100","v":4.6423268516317015E-4}]
[{"$f":"B29&B32","v":"Kapiti Coast DistrictRural"},"Rural",4.3E-3,{"$f":"+ROUND($D$51*C32,0)","v":4206},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A32,NRV!$A$9:$A$50,0),)","v":1682983100},{"$f":"D32/F32*100","v":2.4991338296861092E-4}]
[]
[{"$f":"B34","v":"Masterton District"},"Masterton District",{"$f":"SUM(C35:C37)","v":0.02},{"$f":"SUM(D35:D37)","v":19562},{"$f":"+D35+D36+D37-D34","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A34,NRV!$A$9:$A$50,0),)","v":4724008400}]
[{"$f":"B34&B35","v":"Masterton DistrictUrban Ward"},"Urban Ward",2.3780887810679009E-3,{"$f":"+ROUND($D$51*C35,0)","v":2326},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A35,NRV!$A$9:$A$50,0),)","v":381148600},{"$f":"D35/F35*100","v":6.1026066998540727E-4},{"$f":"F34-F35-F36-F37","v":0},"Check"]
[{"$f":"B34&B36","v":"Masterton DistrictUrban - Residential"},"Urban - Residential",1.2321911218932101E-2,{"$f":"+ROUND($D$51*C36,0)","v":12052},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A36,NRV!$A$9:$A$50,0),)","v":1974896500},{"$f":"D36/F36*100","v":6.1025982880621847E-4}]
[{"$f":"B34&B37","v":"Masterton DistrictRural Ward"},"Rural Ward",5.3E-3,{"$f":"+ROUND($D$51*C37,0)","v":5184},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A37,NRV!$A$9:$A$50,0),)","v":2367963300},{"$f":"D37/F37*100","v":2.1892231184495131E-4}]
[]
[{"$f":"B39","v":"Carterton District"},"Carterton District",{"$f":"SUM(C40:C42)","v":7.0000000000000001E-3},{"$f":"SUM(D40:D42)","v":6846},{"$f":"+D40+D41+D42-D39","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A39,NRV!$A$9:$A$50,0),)","v":2188251200}]
[{"$f":"B39&B40","v":"Carterton DistrictUrban Ward"},"Urban Ward",5.1780679711813831E-4,{"$f":"+ROUND($D$51*C40,0)","v":506},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A40,NRV!$A$9:$A$50,0),)","v":93045500},{"$f":"D40/F40*100","v":5.4381995905229165E-4},{"$f":"F39-F40-F41-F42","v":0},"Check"]
[{"$f":"B39&B41","v":"Carterton DistrictUrban - Residential"},"Urban - Residential",3.3821932028818618E-3,{"$f":"+ROUND($D$51*C41,0)","v":3308},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A41,NRV!$A$9:$A$50,0),)","v":607751500},{"$f":"D41/F41*100","v":5.4430141266619664E-4}]
[{"$f":"B39&B42","v":"Carterton DistrictRural Ward"},"Rural Ward",3.0999999999999999E-3,{"$f":"+ROUND($D$51*C42,0)","v":3032},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A42,NRV!$A$9:$A$50,0),)","v":1487454200},{"$f":"D42/F42*100","v":2.0383820893443306E-4}]
[]
[{"$f":"B44","v":"South Wairarapa District"},"South Wairarapa District",{"$f":"SUM(C45:C47)","v":1.0999999999999999E-2},{"$f":"SUM(D45:D47)","v":10760},{"$f":"+D45+D46+D47-D44","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A44,NRV!$A$9:$A$50,0),)","v":3612556200}]
[{"$f":"B44&B45","v":"South Wairarapa DistrictUrban Ward"},"Urban Ward",1.2715505718683669E-3,{"$f":"+ROUND($D$51*C45,0)","v":1244},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A45,NRV!$A$9:$A$50,0),)","v":190419802},{"$f":"D45/F45*100","v":6.5329340065168218E-4},{"$f":"F44-F45-F46-F47","v":0},"Check"]
[{"$f":"B44&B46","v":"South Wairarapa DistrictUrban - Residential"},"Urban - Residential",5.9284494281316331E-3,{"$f":"+ROUND($D$51*C46,0)","v":5799},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A46,NRV!$A$9:$A$50,0),)","v":887809098},{"$f":"D46/F46*100","v":6.5318096120704544E-4}]
[{"$f":"B44&B47","v":"South Wairarapa DistrictRural Ward"},"Rural Ward",3.8E-3,{"$f":"+ROUND($D$51*C47,0)","v":3717},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A47,NRV!$A$9:$A$50,0),)","v":2534327300},{"$f":"D47/F47*100","v":1.4666613897897085E-4}]
[]
[{"$f":"B49","v":"Tararua District"},"Tararua District",null,0,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A49,NRV!$A$9:$A$50,0),)","v":6806000},{"$f":"D49/F49*100","v":0}]
[null,"Totals",{"$f":"+C49+C44+C39+C34+C29+C24+C19+C14+C8","v":1},{"$f":"+D49+D44+D39+D34+D29+D24+D19+D14+D8","v":978091},{"$f":"+E49+E44+E39+E34+E29+E24+E19+E14+E8","v":0},{"$f":"+F49+F44+F39+F34+F29+F24+F19+F14+F8","v":112052918261}]
[null,null,null,{"$f":"+Rates!J10","v":978091},null,{"$f":"NRV!C51-Stad!F50","v":0}]
[null,null,null,{"$f":"+D49+D47+D46+D45+D42+D41+D40+D37+D36+D35+D32+D31+D30+D27+D26+D25+D22+D21+D20+D17+D16+D15+D12+D11+D10+D9","v":978091},null,{"$f":"+F49+F47+F46+F45+F42+F41+F40+F37+F36+F35+F32+F31+F30+F27+F26+F25+F22+F21+F20+F17+F16+F15+F12+F11+F10+F9","v":112052918261},{"$f":"D52/F52*100","v":8.7288311199693622E-4}]
[null,"Business "]
[null,"Trentham Military Camp",null,{"$f":"'UHCC Adjustments'!C18*D20","v":50.693822818108529},null,{"$f":"+'UHCC Adjustments'!B15","v":54375000},{"$f":"D54/F54*100","v":9.3230018975831784E-5}]
[null,"Rest of Upper Hutt City",null,{"$f":"+D20-D54","v":7676.3061771818911},null,{"$f":"+'UHCC Adjustments'!B16","v":1116187500},{"$f":"D55/F55*100","v":6.8772551002245518E-4}]
[null,null,null,{"$f":"+D55+D54","v":7727},null,{"$f":"+F55+F54","v":1170562500},{"$f":"D56/F56*100","v":6.6010998985530458E-4}]
[null,null,null,{"$f":"+D56-D20","v":0},null,{"$f":"+F56-F20","v":0}]
[null,"Residential"]
[null,"Trentham Military Camp",null,{"$f":"+D21*'UHCC Adjustments'!C24","v":1355.3706008896145},null,{"$f":"+'UHCC Adjustments'!B21","v":27110000},{"$f":"D59/F59*100","v":4.9995226886374571E-3}]
[null,"Rest of Upper Hutt City",null,{"$f":"+D21-D59","v":40408.629399110388},null,{"$f":"+'UHCC Adjustments'!B22","v":6014842920},{"$f":"D60/F60*100","v":6.7181520675706002E-4}]
[null,null,null,{"$f":"+D60+D59","v":41764},null,{"$f":"+F60+F59","v":6041952920},{"$f":"D61/F61*100","v":6.9123345635073235E-4}]
[]
[null,"Rural"]
[null,"Trentham Military Camp",null,{"$f":"+D22*'UHCC Adjustments'!C37","v":12.697200024510117},null,{"$f":"+'UHCC Adjustments'!B34","v":4676000},{"$f":"D64/F64*100","v":2.7153977811185024E-4}]
[null,"Rest of Upper Hutt City",null,{"$f":"+D22-D64","v":1943.30279997549},null,{"$f":"+'UHCC Adjustments'!B35","v":795056340},{"$f":"D65/F65*100","v":2.4442328199980015E-4}]
[null,null,null,{"$f":"+D65+D64","v":1956},null,{"$f":"+F65+F64","v":799732340},{"$f":"D66/F66*100","v":2.4458183096609547E-4}]
[null,null,null,{"$f":"+D66-D22","v":0},null,{"$f":"+F66-F22","v":0},{"$f":"G66+G61+G56-G20-G21-G22","v":0}]

{"sheet":"WRS","index":39,"n_rows":66,"n_cols":13,"rows_kept":66,"cut":false,"hidden":false,"merged":[[4,11,4,12]]}
[null,"Wellington Regional Council"]
[null,{"$f":"\"Wellington Regional Strategy \"&Instructions!D11","v":"Wellington Regional Strategy 2017/18"},null,null,"Rounded"]
[null,"Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[]
[null,null,{"$f":"+Instructions!D6","v":"entered "},"WRS Rate","From Rates Sheet","Total amount to collect","Rateable Capital Value","Number of Rateable Properties*","Cents in Dollar",null,null,"Contiguous for EDA"]
[null,null,null,"$",null,{"$f":"+D50*1.15","v":5545319.8016470242},"$"]
[]
[{"$f":"B8","v":"Wellington City"},"Wellington City",null,2299850.9726340426,{"$f":"ROUND(+Rates!O23*1000,0)","v":2299851},{"$f":"ROUND(+D9+D10+D11+D12-E8,-1)","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A8,NRV!$A$9:$A$50,0),)","v":51319125451}]
[{"$f":"B8&B9","v":"Wellington CityCBD Business"},"CBD Business",null,865036.7413273626,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A9,NRV!$A$9:$A$50,0),)","v":7854191500},null,{"$f":"D9/G9*100","v":1.1013695570414378E-2},{"$f":"G8-G9-G10-G11-G12","v":0},"Check"]
[{"$f":"B8&B10","v":"Wellington CityBusiness"},"Business",null,420696.23130668025,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A10,NRV!$A$9:$A$50,0),)","v":3819755400},null,{"$f":"D10/G10*100","v":1.1013695570838915E-2}]
[{"$f":"B8&B11","v":"Wellington CityResidential"},"Residential",{"$f":"14","v":14},992446,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A11,NRV!$A$9:$A$50,0),)","v":39066389001},{"$f":"NRV!E12-M11","v":70889},{"$f":"D11/G11*100","v":2.5404088408954202E-3}]
[{"$f":"B8&B12","v":"Wellington CityRural"},"Rural",28,21672,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A12,NRV!$A$9:$A$50,0),)","v":578789550},{"$f":"NRV!E13-M12","v":774},{"$f":"D12/G12*100","v":3.7443661517385725E-3}]
[]
[{"$f":"B14","v":"Hutt City"},"Hutt City",null,862252.31806421571,{"$f":"+ROUND(Rates!O24*1000,0)","v":862252},{"$f":"ROUND(+D15+D16+D17-E14,-1)","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A14,NRV!$A$9:$A$50,0),)","v":21170821500}]
[{"$f":"B14&B15","v":"Hutt CityBusiness"},"Business",null,343454.31806421571,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A15,NRV!$A$9:$A$50,0),)","v":3796856000},null,{"$f":"D15/G15*100","v":9.0457557006169229E-3},{"$f":"G14-G15-G16-G17","v":0},"Check"]
[{"$f":"B14&B16","v":"Hutt CityResidential"},"Residential",{"$f":"+C11","v":14},505078,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A16,NRV!$A$9:$A$50,0),)","v":17055925500},{"$f":"NRV!E17-M16","v":36077},{"$f":"D16/G16*100","v":2.9613051487590047E-3},null,null,null,{"$f":"+NRV!H17","v":125}]
[{"$f":"B14&B17","v":"Hutt CityRural"},"Rural",{"$f":"+C12","v":28},13720,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A17,NRV!$A$9:$A$50,0),)","v":318040000},{"$f":"NRV!E18-M17","v":490},{"$f":"D17/G17*100","v":4.3139227770091814E-3}]
[]
[{"$f":"B19","v":"Upper Hutt City"},"Upper Hutt City",null,343198.01081979473,{"$f":"ROUND(((+Rates!O25)*1000),0)","v":343198},{"$f":"ROUND(+D20+D21+D22-E19,-1)","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A19,NRV!$A$9:$A$50,0),)","v":8012247760}]
[{"$f":"B19&B20","v":"Upper Hutt CityBusiness"},"Business",null,105926.01081979473,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A20,NRV!$A$9:$A$50,0),)","v":1170562500},null,{"$f":"D20/G20*100","v":9.0491546431561501E-3},null,null,null,{"$f":"+NRV!H21","v":0}]
[{"$f":"B19&B21","v":"Upper Hutt CityResidential"},"Residential",{"$f":"+C16","v":14},204288,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A21,NRV!$A$9:$A$50,0),)","v":6041952920},{"$f":"NRV!E22-M21","v":14592},{"$f":"D21/G21*100","v":3.3811584218699938E-3},{"$f":"G19-G21-G22-G20","v":0},"Check",null,{"$f":"+NRV!H22","v":12}]
[{"$f":"B19&B22","v":"Upper Hutt CityRural"},"Rural",{"$f":"+C17","v":28},32984,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A22,NRV!$A$9:$A$50,0),)","v":799732340},{"$f":"NRV!E23-M22","v":1178},{"$f":"D22/G22*100","v":4.1243799144098639E-3},null,null,null,{"$f":"+NRV!H23","v":66}]
[]
[{"$f":"B24","v":"Porirua City"},"Porirua City",null,354526.17078167095,{"$f":"+ROUND(Rates!O26*1000,0)","v":354526},{"$f":"ROUND(+D25+D26+D27-E24,-1)","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A24,NRV!$A$9:$A$50,0),)","v":10044595300}]
[{"$f":"B24&B25","v":"Porirua CityBusiness"},"Business",null,97906.170781670953,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A25,NRV!$A$9:$A$50,0),)","v":1094739500},null,{"$f":"D25/G25*100","v":8.9433304253359776E-3}]
[{"$f":"B24&B26","v":"Porirua CityResidential"},"Residential",{"$f":"+C21","v":14},239484,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A26,NRV!$A$9:$A$50,0),)","v":8349049050},{"$f":"NRV!E27-M26","v":17106},{"$f":"D26/G26*100","v":2.8683985273748034E-3},{"$f":"G24-G26-G27-G25","v":0},"Check"]
[{"$f":"B24&B27","v":"Porirua CityRural"},"Rural",{"$f":"+C22","v":28},17136,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A27,NRV!$A$9:$A$50,0),)","v":600806750},{"$f":"NRV!E28-M27","v":612},{"$f":"D27/G27*100","v":2.8521650264415306E-3}]
[]
[{"$f":"B29","v":"Kapiti Coast District"},"Kapiti Coast District",null,491419.64592721401,{"$f":"+ROUND(Rates!O27*1000,0)","v":491420},{"$f":"ROUND(+D30+D31+D32-E29,-1)","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A29,NRV!$A$9:$A$50,0),)","v":10974506450}]
[{"$f":"B29&B30","v":"Kapiti Coast DistrictUrban - Commerical"},"Urban - Commerical",null,133495.64592721401,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A30,NRV!$A$9:$A$50,0),)","v":1268607000},null,{"$f":"D30/G30*100","v":1.0523010351291931E-2}]
[{"$f":"B29&B31","v":"Kapiti Coast DistrictUrban - Residential"},"Urban - Residential",{"$f":"+C26","v":14},284592,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A31,NRV!$A$9:$A$50,0),)","v":8022916350},{"$f":"NRV!E32-M31","v":20328},{"$f":"D31/G31*100","v":3.5472387793249269E-3},{"$f":"G29-G31-G32-G30","v":0},"Check",null,{"$f":"+NRV!H32","v":255}]
[{"$f":"B29&B32","v":"Kapiti Coast DistrictRural"},"Rural",{"$f":"+C27","v":28},73332,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A32,NRV!$A$9:$A$50,0),)","v":1682983100},{"$f":"NRV!E33-M32","v":2619},{"$f":"D32/G32*100","v":4.3572630051959523E-3},null,null,null,{"$f":"+NRV!H33","v":170}]
[]
[{"$f":"B34","v":"Masterton District"},"Masterton District",null,241562.29325001914,{"$f":"+ROUND(Rates!O28*1000,0)","v":241562},{"$f":"ROUND(+D35+D36+D37-E34,-1)","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A34,NRV!$A$9:$A$50,0),)","v":4724008400}]
[{"$f":"B34&B35","v":"Masterton DistrictUrban Ward"},"Urban Ward",null,36056.293250019131,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A35,NRV!$A$9:$A$50,0),)","v":381148600},null,{"$f":"D35/G35*100","v":9.4599044178619914E-3}]
[{"$f":"B34&B36","v":"Masterton DistrictUrban - Residential"},"Urban - Residential",{"$f":"+C31","v":14},109550,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A36,NRV!$A$9:$A$50,0),)","v":1974896500},{"$f":"NRV!E37-M36","v":7825},{"$f":"D36/G36*100","v":5.5471261405344533E-3},{"$f":"G34-G36-G37-G35","v":0},"Check",null,{"$f":"+NRV!H37","v":17}]
[{"$f":"B34&B37","v":"Masterton DistrictRural Ward"},"Rural Ward",{"$f":"+C32","v":28},95956,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A37,NRV!$A$9:$A$50,0),)","v":2367963300},{"$f":"NRV!E38-M37","v":3427},{"$f":"D37/G37*100","v":4.0522587491115258E-3},null,null,null,{"$f":"+NRV!H38","v":481}]
[]
[{"$f":"B39","v":"Carterton District"},"Carterton District",null,90904.663577743515,{"$f":"+ROUND((Rates!O29)*1000,0)","v":90905},{"$f":"ROUND(+D40+D41+D42-E39,-1)","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A39,NRV!$A$9:$A$50,0),)","v":2188251200}]
[{"$f":"B39&B40","v":"Carterton DistrictUrban Ward"},"Urban Ward",null,8780.6635777435167,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A40,NRV!$A$9:$A$50,0),)","v":93045500},null,{"$f":"D40/G40*100","v":9.4369567337953108E-3}]
[{"$f":"B39&B41","v":"Carterton DistrictUrban - Residential"},"Urban - Residential",{"$f":"+C36","v":14},31080,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A41,NRV!$A$9:$A$50,0),)","v":607751500},{"$f":"NRV!E42-M41","v":2220},{"$f":"D41/G41*100","v":5.1139322568516899E-3},{"$f":"G39-G41-G42-G40","v":0},"Check",null,{"$f":"+NRV!H42","v":79}]
[{"$f":"B39&B42","v":"Carterton DistrictRural Ward"},"Rural Ward",{"$f":"+C37","v":28},51044,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A42,NRV!$A$9:$A$50,0),)","v":1487454200},{"$f":"NRV!E43-M42","v":1823},{"$f":"D42/G42*100","v":3.4316350715201858E-3},null,null,null,{"$f":"+NRV!H43","v":214}]
[]
[{"$f":"B44","v":"South Wairarapa District"},"South Wairarapa District",null,138051.14376879905,{"$f":"+ROUND(Rates!O30*1000,0)","v":138051},{"$f":"ROUND(+D45+D46+D47-E44,-1)","v":0},{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A44,NRV!$A$9:$A$50,0),)","v":3612556200}]
[{"$f":"B44&B45","v":"South Wairarapa DistrictUrban Ward"},"Urban Ward",null,17511.143768799055,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A45,NRV!$A$9:$A$50,0),)","v":190419802},null,{"$f":"D45/G45*100","v":9.1960728794366967E-3}]
[{"$f":"B44&B46","v":"South Wairarapa DistrictUrban - Residential"},"Urban - Residential",{"$f":"+C41","v":14},43008,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A46,NRV!$A$9:$A$50,0),)","v":887809098},{"$f":"NRV!E47-M46","v":3072},{"$f":"D46/G46*100","v":4.8442846662515278E-3},{"$f":"G44-G46-G47-G45","v":0},"Check",null,{"$f":"+NRV!H47","v":75}]
[{"$f":"B44&B47","v":"South Wairarapa DistrictRural Ward"},"Rural Ward",{"$f":"+C42","v":28},77532,null,null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A47,NRV!$A$9:$A$50,0),)","v":2534327300},{"$f":"NRV!E48-M47","v":2769},{"$f":"D47/G47*100","v":3.0592733622054262E-3},null,null,null,{"$f":"+NRV!H48","v":370}]
[]
[{"$f":"B49","v":"Tararua District"},"Tararua District",null,252,{"$f":"+D49","v":252},null,{"$f":"INDEX(NRV!$C$9:$C$50,MATCH(A49,NRV!$A$9:$A$50,0),)","v":6806000},{"$f":"NRV!E49-M49","v":-3},{"$f":"D49/G49*100","v":3.702615339406406E-3},null,null,null,{"$f":"+NRV!H50","v":3}]
[null,"Totals",null,4822017.2188235,{"$f":"+E49+E44+E39+E34+E29+E24+E19+E14+E8","v":4822017},{"$f":"+F49+F44+F39+F34+F29+F24+F19+F14+F8","v":0},{"$f":"+G49+G44+G39+G34+G29+G24+G19+G14+G8","v":112052918261},{"$f":"SUM(H9:H49)","v":185798},null,null,null,null,{"$f":"SUM(M8:M47)+M49","v":1867}]
[null,null,null,{"$f":"+Rates!J16","v":4822017},null,null,{"$f":"+G50-NRV!C52","v":112052918261}]
[null,null,"Check",{"$f":"ROUND(+D49+D47+D46+D42+D41+D37+D36+D27+D26+D22+D21+D17+D16+D15+D12+D11+D10+D9+D45+D40+D35+D30+D31+D32+D25+D20-D51,0)","v":0},null,null,{"$f":"+G49+G47+G46+G42+G41+G37+G36+G27+G26+G22+G21+G17+G16+G15+G12+G11+G10+G9+G45+G40+G35+G30+G31+G32+G25+G20","v":112052918261}]
[null,"Commercial"]
[null,"Trentham Military Camp",null,{"$f":"+'UHCC Adjustments'!C18","v":6.5606086214712736E-3},null,null,{"$f":"+'UHCC Adjustments'!B15","v":54375000},null,{"$f":"D54/G54*100","v":1.206548711994717E-8}]
[null,"Rest of Upper Hutt City",null,0,null,null,{"$f":"+'UHCC Adjustments'!B16","v":1116187500},null,{"$f":"D55/G55*100","v":0}]
[null,null,null,{"$f":"+D55+D54","v":6.5606086214712736E-3},null,null,{"$f":"+G55+G54","v":1170562500}]
[]
[null,"Urban"]
[null,"Trentham Military Camp",null,0,null,null,{"$f":"+'UHCC Adjustments'!B21","v":27110000},null,{"$f":"D59/G59*100","v":0}]
[null,"Rest of Upper Hutt City",null,0,null,null,{"$f":"'UHCC Adjustments'!B22","v":6014842920},null,{"$f":"D60/G60*100","v":0}]
[null,null,null,{"$f":"+D60+D59","v":0},null,null,{"$f":"+G60+G59","v":6041952920}]
[]
[null,"Rural"]
[null,"Trentham Military Camp",null,0,null,null,{"$f":"+'UHCC Adjustments'!B34","v":4676000},null,{"$f":"D64/G64*100","v":0}]
[null,"Rest of Upper Hutt City",null,0,null,null,{"$f":"+'UHCC Adjustments'!B35","v":795056340},null,{"$f":"D65/G65*100","v":0}]
[null,null,null,{"$f":"+D65+D64","v":0},null,null,{"$f":"+G65+G64","v":799732340}]

{"sheet":"TA Split","index":40,"n_rows":150,"n_cols":28,"rows_kept":150,"cut":false,"hidden":true,"merged":[[140,27,144,27]]}
["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",33.921100000000003,143.77578912000001,null,null,22.439800000000002,{"$f":"H5*E5","v":3226.2999526949766},11.481299999999999,{"$f":"J5*E5","v":1650.732967623456},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},{"$f":"G5+I5+K5+M5+O5+Q5+S5","v":4877.0329203184328}]
[null,null,"B",130.52600000000001,93.454242119999989,null,null,61.309199999999997,5729.6048209835035,69.216800000000006,6468.6035859716158,null,null,null,null,null,null,null,null,null,null,null,null,130.52600000000001,0,12198.20840695512]
[null,null,"C",114.3359,71.887894560000007,null,null,58.293399999999998,4190.5897927439046,56.042499999999997,4028.7773308788001,null,null,null,null,null,null,null,null,null,null,null,null,114.3359,0,8219.3671236227055]
[null,null,"D",2.3304,64.699146720000002,null,null,1.3077194068803464,84.608329774342906,1.0226999999999999,66.167817350543999,null,null,null,null,null,null,null,null,null,null,null,null,2.3304194068803463,-1.9406880346295452E-5,150.7761471248869]
[null,null,"E",167.8065,57.51029484,null,null,71.780100000000004,4128.0947146446842,96.026399999999995,5522.5065764237761,null,null,null,null,null,null,null,null,null,null,null,null,167.8065,0,9650.6012910684603]
[null,null,"F",25.956800000000001,50.321547000000002,null,null,10.642799999999999,535.56216041159996,15.314,770.62417075799999,null,null,null,null,null,null,null,null,null,null,null,null,25.956800000000001,0,1306.1863311696]
[null,null,"G",46.778700000000001,21.566347559999997,null,null,25.029299999999999,539.79058298350787,21.749400000000001,469.05511962146397,null,null,null,null,null,null,null,null,null,null,null,null,46.778700000000001,0,1008.8457026049718]
[null,null,"H",168.8,14.377599720000001,null,null,68.311999999999998,982.16259207264,100.488,1444.7762406633601,null,null,null,null,null,null,null,null,null,null,null,null,168.8,0,2426.9388327360002,{"$f":"SUM(Z5:Z12)","v":39837.956755600178}]
["Lower Wairarapa Valley",457,"A",2888816.6567000002,0.22959536999999999,null,null,null,null,26924.750899999999,6181.7981450433326,2861891.9057999998,{"$f":"L13*E13","v":657077.13101215614},null,null,null,null,null,null,null,null,null,null,{"$f":"F13+H13+J13+L13+N13+R13+P13","v":2888816.6566999997},0,{"$f":"SUM(G13+I13+K13+M13+O13+Q13+S13)","v":663258.92915719945}]
["Development Scheme",null,"Sa",417,18.433796999999998,null,null,null,null,null,0,{"$f":"D14","v":417},{"$f":"L14*E14","v":7686.893348999999},null,null,null,null,null,null,null,null,null,null,417,0,7686.893348999999]
[null,null,"Sb",2262,36.88167,null,null,null,null,null,0,{"$f":"D15","v":2262},{"$f":"L15*E15","v":83426.337539999993},null,null,null,null,null,null,null,null,null,null,2262,0,83426.337539999993,{"$f":"SUM(Z13:Z15)","v":754372.16004619945}]
["Upper Ruamahanga",1320,"A",86.270399999999995,132.78999744000001,null,null,{"$f":"D16","v":86.270399999999995},{"$f":"H16*E16","v":11455.846195147777},null,null,null,null,null,null,null,null,null,null,null,null,null,null,86.270399999999995,0,11455.846195147777]
["(Mt Bruce - Te Ore Ore)",null,"B",6.5917000000000003,110.65840056,null,null,6.5917000000000003,729.42697897135201,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.5917000000000003,0,729.42697897135201]
[null,null,"C",119.7985,88.52669963999999,null,null,119.7985,10605.365826822539,null,null,null,null,null,null,null,null,null,null,null,null,null,null,119.7985,0,10605.365826822539]
[null,null,"D",17.613,66.394998720000004,null,null,17.613,1169.41511245536,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.613,0,1169.41511245536]
[null,null,"E",296.15179999999998,44.263297799999997,null,null,296.15179999999998,13108.655317406037,null,null,null,null,null,null,null,null,null,null,null,null,null,null,296.15179999999998,0,13108.655317406037]
[null,null,"F",39.423099999999998,22.131700920000004,null,null,39.423099999999998,872.50025853925206,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39.423099999999998,0,872.50025853925206]
[null,null,"S",2.6,1246.9093081200001,null,null,2.6,3241.9642011120004,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.6,0,3241.9642011120004,{"$f":"SUM(Z16:Z22)","v":41183.173890454316}]
["Middle Ruamahanga",1321,"A",40.341200000000001,128.47818000000001,null,null,40.341200000000001,5182.963955016,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40.341200000000001,0,5182.963955016]
["(Te Ore Ore - Gladstone)",null,"B",54.579700000000003,106.958322,null,null,54.579700000000003,5837.7531272633996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54.579700000000003,0,5837.7531272633996]
[null,null,"C",5.1132999999999997,85.56667800000001,null,null,5.1132999999999997,437.52809461740003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.1132999999999997,0,437.52809461740003]
[null,null,"D",113.2081,64.20053399999999,null,null,113.2081,7268.0204731253989,null,null,null,null,null,null,null,null,null,null,null,null,null,null,113.2081,0,7268.0204731253989]
[null,null,"E",30.154199999999999,42.833268000000004,null,null,30.154199999999999,1291.6029299256002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,30.154199999999999,0,1291.6029299256002]
[null,null,"F",295.6413,21.391643999999999,null,null,295.6413,6324.2534412972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295.6413,0,6324.2534412972]
[null,null,"S",2.1,1294.3855080000001,null,null,2.1,2718.2095668000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.1,0,2718.2095668000002,{"$f":"SUM(Z23:Z29)","v":29060.331588044999}]
["Lower Ruamahanga",1322,"A",125.5569,61.785610560000002,null,null,33.468200000000003,2067.8531713441921,92.088700000000003,5689.756555176672,null,null,null,null,null,null,null,null,null,null,null,null,125.55690000000001,0,7757.6097265208646]
["(Gladstone - Waiohine)",null,"B",53.830199999999998,52.959065039999999,null,null,5.4947999999999997,290.99947058179197,48.3354,2559.7975923344161,null,null,null,null,null,null,null,null,null,null,null,null,53.830199999999998,0,2850.7970629162082]
[null,null,"C",223.726,44.132519520000002,null,null,83.827500000000001,3699.5187800628,139.89850000000001,6174.0732820687208,null,null,null,null,null,null,null,null,null,null,null,null,223.726,0,9873.5920621315199]
[null,null,"D",318.50080000000003,35.306078040000003,null,null,68.496899999999997,{"$f":"H33*E33","v":2418.3568968980762},250.00389999999999,8826.657203704357,null,null,null,null,null,null,null,null,null,null,null,null,318.50079999999997,0,11245.014100602433]
[null,null,"E",323.4468,26.479532519999999,null,null,35.972999999999999,{"$f":"H34*E34","v":952.5482233419599},287.47379999999998,7612.1718357479749,null,null,null,null,null,null,null,null,null,null,null,null,323.4468,0,8564.7200590899356]
[null,null,"F",1224.1307999999999,17.652987,null,null,263.19549999999998,{"$f":"H35*E35","v":4646.1867399584999},960.93529999999998,16963.378358741098,null,null,null,null,null,null,null,null,null,null,null,null,1224.1307999999999,0,21609.565098699597]
[null,null,"SA",2.6,1549.2545420399999,null,null,0.8,{"$f":"H36*E36","v":1239.403633632},1.8,2788.6581756719997,null,null,null,null,null,null,null,null,null,null,null,null,2.6,0,4028.0618093039998]
[null,null,"SB",1.7,774.62732303999996,null,null,0.5,{"$f":"H37*E37","v":387.31366151999998},1.2,929.55278764799993,null,null,null,null,null,null,null,null,null,null,null,null,1.7,0,1316.8664491679999,{"$f":"SUM(Z30:Z37)","v":67246.226368432559}]
["Waiohine Rural",461,"A",112.4845,45.023615999999997,null,null,null,null,0,0,{"$f":"D38","v":112.4845},{"$f":"L38*E38","v":5064.4589339519998},null,null,null,null,null,null,null,null,null,null,112.4845,0,5064.4589339519998]
[null,null,"B",383.0625,37.333734,null,null,null,null,226.10249999999999,8441.250591734999,156.96,5859.9028886400001,null,null,null,null,null,null,null,null,null,null,383.0625,0,14301.153480375]
[null,null,"C",1278.5877,29.925984000000003,null,null,null,null,224.6962,6724.2548860608013,1053.8915,31538.740166736003,null,null,null,null,null,null,null,null,null,null,1278.5877,0,38262.995052796803]
[null,null,"D",371.55399999999997,22.51446,null,null,null,null,159.1003,3582.0573403379999,212.4537,4783.2803305019997,null,null,null,null,null,null,null,null,null,null,371.55399999999997,0,8365.3376708399992]
[null,null,"E",798.54840000000002,14.9991,null,null,null,null,147.5129,2212.5607383900001,651.03549999999996,9764.9465680499998,null,null,null,null,null,null,null,null,null,null,798.5483999999999,0,11977.50730644]
[null,null,"S",17,750.73326000000009,null,null,null,null,2,1501.4665200000002,15,11260.998900000001,null,null,null,null,null,null,null,null,null,null,17,0,12762.46542,{"$f":"SUM(Z38:Z43)","v":90733.917864403804}]
["Mangatarere",480,"A",21.457000000000001,33.930197999999997,null,null,null,null,{"$f":"D44","v":21.457000000000001},728.04025848599997,null,null,null,null,null,null,null,null,null,null,null,null,21.457000000000001,0,728.04025848599997]
[null,null,"B",209.55179999999999,32.455481999999996,null,null,null,null,209.55179999999999,6801.1046729675991,null,null,null,null,null,null,null,null,null,null,null,null,209.55179999999999,0,6801.1046729675991]
[null,null,"C",15.775600000000001,27.504605999999999,null,null,null,null,15.775600000000001,433.90166241359998,null,null,null,null,null,null,null,null,null,null,null,null,15.775600000000001,0,433.90166241359998]
[null,null,"D",71.839200000000005,24.344646000000001,null,null,null,null,71.839200000000005,1748.8998929232002,null,null,null,null,null,null,null,null,null,null,null,null,71.839200000000005,0,1748.8998929232002,{"$f":"SUM(Z44:Z47)","v":9711.9464867903989}]
["Upper Mangatarere",1218,"A",88.497200000000007,0,null,null,null,null,88.497200000000007,0,null,null,null,null,null,null,null,null,null,null,null,null,88.497200000000007,0,0]
[null,null,"B",27.8599,0,null,null,null,null,27.8599,0,null,null,null,null,null,null,null,null,null,null,null,null,27.8599,0,0]
[null,null,"C",52.6708,0,null,null,null,null,52.6708,0,null,null,null,null,null,null,null,null,null,null,null,null,52.6708,0,0,{"$f":"SUM(Z48:Z50)","v":0}]
["Waipoua",462,"A",87.498400000000004,109.29308363999999,null,null,{"$f":"D51","v":87.498400000000004},{"$f":"H51*E51","v":9562.9699495661753},null,null,null,null,null,null,null,null,null,null,null,null,null,null,87.498400000000004,0,9562.9699495661753]
[null,null,"B",300.32940000000002,87.434487719999993,null,null,300.32940000000002,26259.147236254968,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300.32940000000002,0,26259.147236254968]
[null,null,"C",22.451699999999999,65.575891799999994,null,null,22.451699999999999,1472.2902499260597,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22.451699999999999,0,1472.2902499260597]
[null,null,"D",297.23059999999998,43.717191839999998,null,null,297.23059999999998,12994.087160918303,null,null,null,null,null,null,null,null,null,null,null,null,null,null,297.23059999999998,0,12994.087160918303]
[null,null,"SA",0.1,3694.1061438000002,null,null,0.1,369.41061438000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,369.41061438000003]
[null,null,"SC",0.1,2207.7202687199997,null,null,0.1,220.77202687199997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1,0,220.77202687199997,{"$f":"SUM(Z51:Z56)","v":50878.677237917509}]
["Kopuaranga",1325,"A2",26.053999999999998,122.71550000000001,null,null,26.053999999999998,3197.2296369999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F57+H57+J57+L57+N57+R57+P57","v":26.053999999999998},0,3197.2296369999999]
[null,null,"A3",68.945999999999998,110.44410000000001,null,null,68.945999999999998,7614.6789186000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68.945999999999998,0,7614.6789186000005]
[null,null,"A4",11.284000000000001,61.3583,null,null,11.284000000000001,692.36705720000009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.284000000000001,0,692.36705720000009]
[null,null,"A5",57.723999999999997,42.950899999999997,null,null,57.723999999999997,2479.2977515999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,57.723999999999997,0,2479.2977515999996]
[null,null,"A6",81.131,24.543900000000001,null,null,81.131,1991.2711509000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,81.131,0,1991.2711509000001]
[null,null,"B2",61.277099999999997,24.543900000000001,null,null,61.277099999999997,1503.97901469,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61.277099999999997,0,1503.97901469]
[null,null,"B3",73.591999999999999,22.089600000000001,null,null,73.591999999999999,1625.6178431999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73.591999999999999,0,1625.6178431999999]
[null,null,"B4",9.2759999999999998,12.272500000000001,null,null,9.2759999999999998,113.83971000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9.2759999999999998,0,113.83971000000001]
[null,null,"B5",31.068999999999999,8.5909999999999993,null,null,31.068999999999999,266.91377899999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31.068999999999999,0,266.91377899999998]
[null,null,"B6",120.2641,4.9093999999999998,null,null,120.2641,590.42457253999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,120.2641,0,590.42457253999999]
[null,null,"SA",5,153.57,null,null,5,767.84999999999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,0,767.84999999999991]
[null,null,"SB",14,76.790000000000006,null,null,14,1075.0600000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,0,1075.0600000000002,{"$f":"SUM(Z57:Z68)","v":21918.529434730001}]
["Lower Taueru",1221,"A",412.15100000000001,3.9446765999999998,null,null,278.78559999999999,1099.7190327369599,133.36539999999999,{"$f":"J69*E69","v":526.08337262963994},null,null,null,null,null,null,null,null,null,null,null,null,412.15099999999995,{"$f":"D69-X69","v":0},1625.8024053665999]
[null,null,"B",282.10320000000002,0.78893532,null,null,202.2235,159.54126168401999,79.8797,{"$f":"J70*E70","v":63.019916681003998},null,null,null,null,null,null,null,null,null,null,null,null,282.10320000000002,0,222.56117836502398]
[null,null,"C",178.35839999999999,0.39451967999999998,null,null,165.99379999999999,65.487820857983991,12.364599999999999,{"$f":"J71*E71","v":4.8780780353279996},null,null,null,null,null,null,null,null,null,null,null,null,178.35839999999999,0,70.365898893311993]
[null,null,"S",1.518,197.23487039999998,null,null,1.4168000000000001,279.44236438271997,0.1012,{"$f":"J72*E72","v":19.960168884479998},null,null,null,null,null,null,null,null,null,null,null,null,1.518,0,299.40253326719994,{"$f":"SUM(Z69:Z72)","v":2218.1320158921362}]
["Lower Whangaehu",466,"A",33.390099999999997,21.200199999999999,null,null,{"$f":"D73","v":33.390099999999997},707.87679801999991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.390099999999997,0,707.87679801999991]
[null,null,"B",65.082999999999998,16.960100000000001,null,null,65.082999999999998,1103.8141883000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.082999999999998,0,1103.8141883000001]
[null,null,"C",54.404600000000002,12.7201,null,null,{"$f":"D75","v":54.404600000000002},692.03195246000007,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54.404600000000002,0,692.03195246000007]
[null,null,"D",76.568799999999996,8.4799000000000007,null,null,76.568799999999996,649.29576712000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F76+H76+J76+L76+N76+R76+P76","v":76.568799999999996},{"$f":"D76-X76","v":0},649.29576712000005]
[null,null,"E",174.2424,4.24,null,null,174.2424,738.78777600000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F77+H77+J77+L77+N77+R77+P77","v":174.2424},{"$f":"D77-X77","v":0},{"$f":"SUM(G77+I77+K77+M77+O77+Q77+S77)","v":738.78777600000001}]
[null,null,"S",1.3369,106.00060000000001,null,null,1.3369,141.71220214000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F78+H78+J78+L78+N78+R78+P78","v":1.3369},{"$f":"D78-X78","v":0},141.71220214000002,{"$f":"SUM(Z73:Z78)","v":4033.5186840400002}]
["Catchment Schemes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Awhea-Opouawe",454,"LV","Land Value",{"$f":"'Class Rates'!K162","v":1.2939416295334492E-4},null,null,null,null,null,null,67774000,{"$f":"L80*E80","v":8769.56},null,null,null,null,null,null,null,null,null,null,67774000,{"$f":"D80-X80","v":{"$error":"#VALUE!"}},8769.56]
[null,null,"Dwell","Dwellings",114.54,null,null,null,null,null,null,86,{"$f":"L81*E81","v":9850.44},null,null,null,null,null,null,null,null,null,null,86,{"$f":"D81-X81","v":{"$error":"#VALUE!"}},9850.44]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F82+H82+J82+L82+N82+R82+P82","v":0},{"$f":"D82-X82","v":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,{"$f":"D83-X83","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"D84-X84","v":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,{"$f":"SUM(Z79:Z85)","v":18620}]
["Whareama",463,"A",715.38610000000006,3.9975000000000001,null,null,{"$f":"D86","v":715.38610000000006},2859.7559347500001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,715.38610000000006,0,2859.7559347500001]
[null,null,"B",952.56489999999997,1.5375000000000001,null,null,952.56489999999997,1464.5685337500001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,952.56489999999997,0,1464.5685337500001]
[null,null,"C",45582.400900000001,0.26910000000000001,null,null,45582.400900000001,12266.22408219,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45582.400900000001,0,12266.22408219]
[null,null,"D",0,0.2306,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0]
[null,null,"E",15.4025,0.19220000000000001,null,null,15.4025,2.9603605000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.4025,0,2.9603605000000002]
[null,null,"F",2759.4845,0.1537,null,null,2759.4845,424.13276765000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2759.4845,0,424.13276765000001,{"$f":"SUM(Z86:Z91)","v":17017.641678840002}]
["Homewood",1214,"A",2352.4819000000002,1.7423999999999999,null,null,{"$f":"D92","v":2352.4819000000002},{"$f":"H92*E92","v":4098.9644625600004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2352.4819000000002,0,4098.9644625600004]
[null,null,"B",453.96929999999998,1.6614,null,null,{"$f":"D93","v":453.96929999999998},754.22459501999992,null,null,null,null,null,null,null,null,null,null,null,null,null,null,453.96929999999998,0,754.22459501999992]
[null,null,"C",3333.4614999999999,1.452,null,null,3333.4614999999999,4840.1860980000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3333.4614999999999,0,4840.1860980000001]
[null,null,"D",1752.0327000000002,0.2074,null,null,1752.0327000000002,363.37158198000003,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1752.0327000000002,0,363.37158198000003,{"$f":"SUM(Z92:Z95)","v":10056.746737560001}]
["Mataikona-Whakataki",1215,"LV","Land Value",3.48E-3,null,215.08,null,2448.92,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},2664]
[null,null,"Dwell","Dwellings",15,null,{"$f":"E97*1","v":15},null,1815,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$error":"#VALUE!"},1830]
[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,{"$f":"SUM(Z96:Z99)","v":4494}]
["Maungaraki",1216,"A",3305.4717999999998,0.84589944160334329,null,null,null,null,1934.2943,{"$f":"J100*E100","v":1636.2184682665297},1371.1775,{"$f":"L100*E100","v":1159.8782815890684},null,null,null,null,null,null,null,null,null,null,3305.4718000000003,0,2796.0967498555983]
[null,null,"B",2971.2169000000004,0.39807032546039689,null,null,null,null,2593.5819999999999,{"$f":"J101*E101","v":1032.4280308482271},377.63490000000002,{"$f":"L101*E101","v":150.32524754820443},null,null,null,null,null,null,null,null,null,null,2971.2168999999999,0,1182.7532783964316]
[null,null,"Dwell",567,29.8553,null,null,null,null,15,{"$f":"J102*E102","v":447.8295},4,{"$f":"L102*E102","v":119.4212},null,null,null,null,null,null,null,null,null,null,19,null,567.25070000000005]
[null,null,"River Front",47619,2.7864922782227783E-2,null,null,null,null,39068,{"$f":"J103*E103","v":1088.6268032560749},8551,{"$f":"L103*E103","v":238.27295471082977},null,null,null,null,null,null,null,null,null,null,47619,0,1326.8997579669046,{"$f":"SUM(Z100:Z103)","v":5873.0004862189344}]
["Upper Kaiwhata",1217,"A",41.917400000000001,8.4154999999999998,null,null,41.917400000000001,{"$f":"H104*E104","v":352.75587969999998},null,{"$f":"J104*E104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,41.917400000000001,0,352.75587969999998]
[null,null,"B",78.528599999999997,3.6938,null,null,78.528599999999997,290.06894267999996,null,0,null,null,null,null,null,null,null,null,null,null,null,null,78.528599999999997,0,290.06894267999996]
[null,null,"C",915.41970000000003,0.52559999999999996,null,null,895.64179999999999,470.74933007999994,19.777899999999999,10.395264239999998,null,null,null,null,null,null,null,null,null,null,null,null,915.41970000000003,0,481.14459431999995]
[null,null,"D",1778.4127000000001,0.3155,null,null,1730.6031,546.00527805000002,47.809600000000003,15.083928800000001,null,null,null,null,null,null,null,null,null,null,null,null,1778.4127000000001,0,561.08920684999998]
[null,null,"E",1872.1135999999999,0.21010000000000001,null,null,1767.1836000000001,371.28527436000002,104.93,22.045793000000003,null,null,null,null,null,null,null,null,null,null,null,null,1872.1136000000001,0,393.33106736000002]
[null,null,"F",444.80119999999999,0.1051,null,null,444.80119999999999,46.748606119999998,null,0,null,null,null,null,null,null,null,null,null,null,null,null,444.80119999999999,0,46.748606119999998,{"$f":"SUM(Z104:Z109)","v":2125.1382970300001}]
["Lower Kaiwhata",1229,"A",65.736599999999996,14.045400000000001,null,null,36.020000000000003,505.9153080000001,29.7166,417.38153364000004,null,null,null,null,null,null,null,null,null,null,null,null,65.73660000000001,0,923.29684164000014]
[null,null,"B",46.325899999999997,6.1422999999999996,null,null,7.2039999999999997,44.249129199999999,39.121899999999997,240.29844636999997,null,null,null,null,null,null,null,null,null,null,null,null,46.325899999999997,0,284.54757556999994]
[null,null,"C",1142.4218000000001,0.87739999999999996,null,null,145.053,127.26950219999999,997.36879999999996,875.09138511999993,null,null,null,null,null,null,null,null,null,null,null,null,1142.4218000000001,0,1002.36088732]
[null,null,"D",2628.0288,0.52649999999999997,null,null,199.62549999999999,105.10282574999999,2428.4032999999999,1278.5543374499998,null,null,null,null,null,null,null,null,null,null,null,null,2628.0288,0,1383.6571631999998]
[null,null,"E",34.398299999999999,0.35099999999999998,null,null,0,0,34.398299999999999,12.0738033,null,null,null,null,null,null,null,null,null,null,null,null,34.398299999999999,0,12.0738033]
[null,null,"F",277.27699999999999,0.17549999999999999,null,null,0,0,277.27699999999999,48.662113499999997,null,null,null,null,null,null,null,null,null,null,null,null,277.27699999999999,0,48.662113499999997,{"$f":"SUM(Z110:Z115)","v":3654.5983845299993}]
["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",1246.6172999999999,44.280099999999997,null,null,null,null,null,null,{"$f":"D117","v":1246.6172999999999},{"$f":"L117*E117","v":55200.338705729991},null,null,null,null,null,null,null,null,null,null,{"$f":"F117+H117+J117+L117+N117+R117+P117","v":1246.6172999999999},{"$f":"D117-X117","v":0},55200.338705729991,{"$f":"SUM(Z117)","v":55200.338705729991}]
["Moonmoot Pump",1224,"A",227.72280000000001,118.5652,null,null,null,null,null,null,{"$f":"D118","v":227.72280000000001},26999.999326560002,null,null,null,null,null,null,null,null,null,null,{"$f":"F118+H118+J118+L118+N118+R118+P118","v":227.72280000000001},{"$f":"D118-X118","v":0},26999.999326560002,{"$f":"SUM(Z118)","v":26999.999326560002}]
["Onoke Pump",1225,"A",713.42759999999998,72.511700000000005,null,null,null,null,null,null,{"$f":"D119","v":713.42759999999998},51731.848102920005,null,null,null,null,null,null,null,null,null,null,{"$f":"F119+H119+J119+L119+N119+R119+P119","v":713.42759999999998},{"$f":"D119-X119","v":0},51731.848102920005,{"$f":"SUM(Z119)","v":51731.848102920005}]
["Pouawha Pump",1226,"A",945.50019999999995,109.3922,null,null,null,null,null,null,{"$f":"D120","v":945.50019999999995},103430.34697843999,null,null,null,null,null,null,null,null,null,null,{"$f":"F120+H120+J120+L120+N120+R120+P120","v":945.50019999999995},{"$f":"D120-X120","v":0},103430.34697843999,{"$f":"SUM(Z120)","v":103430.34697843999}]
["Gravity Drainage",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["Okawa",449,"A",282.00110000000001,7.0071000000000003,null,null,null,null,null,null,{"$f":"D122","v":282.00110000000001},1976.0099078100002,null,null,null,null,null,null,null,null,null,null,{"$f":"F122+H122+J122+L122+N122+R122+P122","v":282.00110000000001},{"$f":"D122-X122","v":0},1976.0099078100002,{"$f":"SUM(Z121:Z122)","v":1976.0099078100002}]
["Taumata",451,"A",290.56270000000001,6.3118999999999996,null,null,null,null,{"$f":"D123","v":290.56270000000001},1834.00270613,null,null,null,null,null,null,null,null,null,null,null,null,290.56270000000001,0,1834.00270613,{"$f":"SUM(Z123)","v":1834.00270613}]
["East Pukio",455,"A",113.5531,27.740300000000001,null,null,null,null,null,0,{"$f":"D124","v":113.5531},3149.99705993,null,null,null,null,null,null,null,null,null,null,113.5531,0,3149.99705993,{"$f":"SUM(Z124)","v":3149.99705993}]
["Longbush",456,"A",218.1463,15.7545,null,null,null,null,{"$f":"D125","v":218.1463},3436.7858833499999,null,null,null,null,null,null,null,null,null,null,null,null,218.1463,0,3436.7858833499999]
[null,null,"B",125.70440000000001,7.8773,null,null,null,null,{"$f":"D126","v":125.70440000000001},990.21127011999999,null,null,null,null,null,null,null,null,null,null,null,null,125.70440000000001,0,990.21127011999999,{"$f":"SUM(Z125:Z126)","v":4426.9971534699998}]
["Otahoua",469,"A",92.714399999999998,32.357399999999998,null,null,{"$f":"D127","v":92.714399999999998},{"$f":"H127*E127","v":2999.9969265599998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,92.714399999999998,0,2999.9969265599998,{"$f":"SUM(Z127)","v":2999.9969265599998}]
["Te Whiti",470,"A",141.274,9.5417000000000005,null,null,{"$f":"D128","v":141.274},{"$f":"H128*E128","v":1347.9941258000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,141.274,0,1347.9941258000001,{"$f":"SUM(Z128)","v":1347.9941258000001}]
["Ahikouka",541,"A",112.2075,27.166399999999999,null,null,null,null,null,null,{"$f":"D129","v":112.2075},3048.2738279999999,null,null,null,null,null,null,null,null,null,null,112.2075,0,3048.2738279999999,{"$f":"SUM(Z129)","v":3048.2738279999999}]
["Battersea",1220,"A",168.7012,15.0373,null,null,null,null,null,null,168.7012,2536.8105547599998,null,null,null,null,null,null,null,null,null,null,168.7012,0,2536.8105547599998]
[null,null,"B",195.36070000000001,12.425800000000001,null,null,null,null,null,null,195.36070000000001,2427.51298606,null,null,null,null,null,null,null,null,null,null,195.36070000000001,0,2427.51298606]
[null,null,"C",318.01130000000001,9.7245000000000008,null,null,null,null,null,null,318.01130000000001,3092.5008868500004,null,null,null,null,null,null,null,null,null,null,318.01130000000001,0,3092.5008868500004]
[null,null,"D",152.7371,5.8792,null,null,null,null,null,null,152.7371,897.97195832,null,null,null,null,null,null,null,null,null,null,152.7371,0,897.97195832]
[null,null,"E",202.8948,5.0279999999999996,null,null,null,null,null,null,202.8948,1020.1550543999999,null,null,null,null,null,null,null,null,null,null,202.8948,0,1020.1550543999999]
[null,null,"F",70.438299999999998,5.069,null,null,null,null,null,null,70.438299999999998,357.05174269999998,null,null,null,null,null,null,null,null,null,null,70.438299999999998,0,357.05174269999998,{"$f":"SUM(Z130:Z135)","v":10332.003183090001}]
["Manaia",1222,"A",174.44030000000001,22.752800000000001,null,null,{"$f":"D136","v":174.44030000000001},{"$f":"H136*E136","v":3969.0052578400005},null,null,null,0,null,null,null,null,null,null,null,null,null,null,174.44030000000001,0,{"$f":"SUM(G136+I136+K136+M136+O136+Q136+S136)","v":3969.0052578400005},{"$f":"SUM(Z136)","v":3969.0052578400005}]
["Whakawiriwiri",1227,"A",720.87199999999996,11.4764,null,null,null,null,null,null,{"$f":"D137","v":720.87199999999996},8273.0154208000004,null,null,null,null,null,null,null,null,null,null,720.87199999999996,0,{"$f":"SUM(G137+I137+K137+M137+O137+Q137+S137)","v":8273.0154208000004},{"$f":"SUM(Z137)","v":8273.0154208000004}]
[]
["Total Scheme Rates",null,null,3029782.7039000005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(X4:X138)","v":70803320.703919455},null,null,{"$f":"SUM(AA4:AA137)","v":1451755.5246397643}]
[]
[null,null,null,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"]
["BVTB Vector Control",867,null,525107.90960000001,0,5307.8222999999998,{"$f":"F142*E142","v":0},207098.55919999999,{"$f":"H142*E142","v":0},87264.532600000006,{"$f":"J142*E142","v":0},178090.13709999999,{"$f":"L142*E142","v":0},26391.011399999999,{"$f":"N142*E142","v":0},4833,{"$f":"P142*E142","v":0},15955.847,{"$f":"R142*E142","v":0},null,null,1026.4381000000001,{"$f":"V142*E142","v":0},{"$f":"SUM(F142,H142,J142,L142,N142,P142,R142,T142,V142)","v":525967.34770000004},{"$f":"D142-X142","v":-859.4381000000285},{"$f":"SUM(G142+I142+K142+M142+O142+Q142+S142+U142+W142)","v":0},{"$f":"Z142","v":0}]
["Regional Possum/Predator Rate",null,null,613734.97329999995,0.76906159911679262,5307.8222999999998,{"$f":"F143*E143","v":4082.0423058657721},207207.73449999999,{"$f":"H143*E143","v":159355.51164393779},78106.069000000003,{"$f":"J143*E143","v":60068.378325866543},178090.13709999999,{"$f":"L143*E143","v":136962.28562505482},54326.211900000002,{"$f":"N143*E143","v":41780.203397771729},15578,{"$f":"P143*E143","v":11980.441591041395},29205.998500000002,{"$f":"R143*E143","v":22461.211910212649},34055,{"$f":"T143*E143","v":26190.392757922371},11858,{"$f":"V143*E143","v":9119.5324423269267},{"$f":"SUM(F143,H143,J143,L143,N143,P143,R143,T143,V143)","v":613734.97329999995},{"$f":"D143-X143","v":0},{"$f":"SUM(G143+I143+K143+M143+O143+Q143+S143+U143+W143)","v":472000},{"$f":"Z143","v":472000}]
[]
[]
["Total Dollars Collectable",null,null,null,{"$f":"SUM(G146+I146+K146+M146+O146+Q146+S146+U146+W146)","v":1923755.5246397643},null,{"$f":"SUM(G5:G144)","v":4312.1223058657724},null,{"$f":"SUM(I5:I144)","v":385668.28128517489},null,{"$f":"SUM(K5:K144)","v":184388.63343822965},null,{"$f":"SUM(M5:M144)","v":1237854.7055112189},null,{"$f":"SUM(O5:O144)","v":41780.203397771729},null,{"$f":"SUM(Q5:Q144)","v":11980.441591041395},null,{"$f":"SUM(S5:S144)","v":22461.211910212649},null,{"$f":"SUM(U142:U143)","v":26190.392757922371},null,{"$f":"SUM(W142:W143)","v":9119.5324423269267},null,null,null,{"$f":"AA139+AA142+AA143","v":1923755.5246397643}]
[]
[]
["RPPCP Ha updated Feb16",null,null,null,null,null,null,null,null,null,null,{"$f":"L143","v":178090.13709999999},null,null,null,{"$f":"P143","v":15578}]
[null,null,null,null,null,null,null,null,null,null,null,"draft",null,null,null,"draft"]

{"sheet":"Summary..","index":41,"n_rows":32,"n_cols":18,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
["By rate and levy type:",{"$f":"+Instructions!E11","v":"2016/17"},{"$f":"+Instructions!D11","v":"2017/18"},null,null,null,null,{"$f":"+B1","v":"2016/17"},{"$f":"+C1","v":"2017/18"},null,null,null,null,{"$f":"+H1","v":"2016/17"},{"$f":"+I1","v":"2017/18"}]
[null,"Budget","Plan","Change","Change","Change",null,"Budget","Plan","Change","Change",null,null,"Rounding","adjusts"]
[null,"$000s","$000s","$000s","%  ","%  ",null,"$000s","$000s","$000s","%  ",null,null,null,null,null,null,"2015/16"]
["General Rates"]
["   Flood protection",{"$f":"ROUND(Essbase!E27,-3)-N5","v":10171000},{"$f":"ROUND(Essbase!F27,-3)-O5","v":10679000},{"$f":"C5-B5","v":508000},{"$f":"ROUND(D5/B5,4)","v":4.99E-2},{"$f":"+D5/$B$22","v":4.4414912219346717E-3},null,{"$f":"+B5*1.15","v":11696650},{"$f":"+C5*1.15","v":12280849.999999998},{"$f":"I5-H5","v":584199.99999999814},{"$f":"ROUND(J5/H5,4)","v":4.99E-2}]
["   Environment, Parks",{"$f":"B10-B5-B8-B9-B7","v":23160000},{"$f":"C10-C5-C8-C9-C7","v":25442000},2282000,{"$f":"ROUND(D6/B6,4)","v":9.8500000000000004E-2},1.9951738126879764E-2,null,26633999.999999996,29258299.999999996,2624300,{"$f":"ROUND(J6/H6,4)","v":9.8500000000000004E-2}]
["   Council costs, Strategy and Planning",{"$f":"ROUND(Essbase!E40,-3)-N7","v":5128000},{"$f":"ROUND(Essbase!F40,-3)-O7","v":5273000},145000,{"$f":"ROUND(D7/B7,4)","v":2.8299999999999999E-2},1.2677484787018255E-3,null,5897200,6063949.9999999991,166749.99999999907,{"$f":"ROUND(J7/H7,4)","v":2.8299999999999999E-2}]
["   Biosecurity and Land Management",{"$f":"ROUND(Essbase!E39,-3)-B5-N8","v":11083000},{"$f":"ROUND(Essbase!F39,-3)-C5-O8","v":10984000},-99000,{"$f":"ROUND(D8/B8,4)","v":-8.8999999999999999E-3},-8.655662026998671E-4,null,12745449.999999998,12631599.999999998,-113850,{"$f":"ROUND(J8/H8,4)","v":-8.8999999999999999E-3}]
["   Investment management",{"$f":"ROUND(Essbase!E42,-3)-N9","v":-10038000},{"$f":"ROUND(Essbase!F42,-3)-O9","v":-9896000},142000,{"$f":"-ROUND(D9/B9,4)","v":1.41E-2},1.2415191998321326E-3,null,-11543700,-11380400,163300,{"$f":"-ROUND(J9/H9,4)","v":1.41E-2},null,null,0]
["Total General rates",{"$f":"ROUND(Essbase!E4,-3)-N10","v":39504000},{"$f":"ROUND(Essbase!F4,-3)-O10","v":42482000},2978000,{"$f":"ROUND(D10/B10,4)","v":7.5399999999999995E-2},2.6036930824648526E-2,null,{"$f":"SUM(H5:H9)","v":45429600},{"$f":"SUM(I5:I9)","v":48854299.999999993},3424699.9999999925,{"$f":"ROUND(J10/H10,4)","v":7.5399999999999995E-2},null,null,{"$f":"SUM(N5:N9)","v":0},{"$f":"SUM(O5:O9)","v":0}]
[]
["Targeted rates:"]
["River management rates",{"$f":"ROUND(Essbase!E7,-3)-N13","v":5483000},{"$f":"ROUND(Essbase!F7,-3)-O13","v":5827000},{"$f":"C13-B13","v":344000},{"$f":"ROUND(D13/B13,4)","v":6.2700000000000006E-2},{"$f":"+D13/$B$22","v":3.0076239770581241E-3},null,{"$f":"+B13*1.15","v":6305449.9999999991},{"$f":"+C13*1.15","v":6701049.9999999991},{"$f":"I13-H13","v":395600},{"$f":"ROUND(J13/H13,4)","v":6.2700000000000006E-2}]
["Transport rates",{"$f":"ROUND(Essbase!E6,-3)-N14","v":59939000},{"$f":"ROUND(Essbase!F6,-3)-O14","v":64656000},4717000,7.8700000000000006E-2,4.1241169476113872E-2,null,68929850,74354400,5424550,7.8700000000000006E-2]
["Stadium rates",{"$f":"ROUND(Essbase!E11,-3)-N15","v":2676000},{"$f":"ROUND(Essbase!F11,-3)-O15","v":978000},-1698000,-0.63449999999999995,-1.4845771840246205E-2,null,3077399.9999999995,1124700,-1952699.9999999995,-0.63449999999999995]
["EDA rates",{"$f":"ROUND(Essbase!E12,-3)-N16","v":4768000},{"$f":"ROUND(Essbase!F12,-3)-O16","v":4822000},54000,1.1299999999999999E-2,4.7212701965447296E-4,null,5483200,5545300,62100,1.1299999999999999E-2]
["Pest Rates",{"$f":"ROUND(Essbase!E17,-3)-N17","v":424000},{"$f":"ROUND(Essbase!F17,-3)-O17","v":472000},48000,0.1132,4.1966846191508707E-4,null,487599.99999999994,542800,55200.000000000058,0.1132]
["South Wairarapa District - river rates",{"$f":"ROUND(Essbase!E18,-3)-N18","v":91000},{"$f":"ROUND(Essbase!F18,-3)-O18","v":93000},2000,2.1999999999999999E-2,1.748618591312863E-5,null,104649.99999999999,106949.99999999999,2300,2.1999999999999999E-2]
["Wairarapa scheme and stopbank rates",{"$f":"ROUND(Essbase!E20,-3)-N19","v":1491000},{"$f":"ROUND(Essbase!F20,-3)-O19","v":1390000},-101000,-6.7699999999999996E-2,-8.8305238861299568E-4,null,1714649.9999999998,1598499.9999999998,-116150,-6.7699999999999996E-2]
["Total targeted rates",{"$f":"SUM(B13:B19)","v":74872000},{"$f":"SUM(C13:C19)","v":78238000},{"$f":"SUM(D13:D19)","v":3366000},4.4999999999999998E-2,2.9429250891795482E-2,null,{"$f":"SUM(H13:H19)","v":86102800},{"$f":"SUM(I13:I19)","v":89973700},{"$f":"SUM(J13:J19)","v":3870900.0000000005},4.4999999999999998E-2,null,null,{"$f":"SUM(N13:N19)","v":0},{"$f":"SUM(O13:O19)","v":0}]
[]
["Total regional rates",{"$f":"+B10+B20","v":114376000},{"$f":"+C10+C20","v":120720000},{"$f":"+C22-B22","v":6344000},{"$f":"ROUND(D22/B22,4)","v":5.5500000000000001E-2},{"$f":"+D22/$B$22","v":5.5466181716444012E-2},null,{"$f":"+H10+H20","v":131532400},{"$f":"+I10+I20","v":138828000},{"$f":"+I22-H22","v":7295600},{"$f":"ROUND(J22/H22,4)","v":5.5500000000000001E-2},null,null,{"$f":"+N10+N20","v":0},{"$f":"+O10+O20","v":0}]
[]
[]
["Water levy",{"$f":"ROUND(Essbase!E23,-3)-N25","v":29098000},{"$f":"ROUND(Essbase!F23,-3)-O25","v":30863000},{"$f":"C25-B25","v":1765000},{"$f":"ROUND(D25/B25,4)","v":6.0699999999999997E-2},null,null,{"$f":"+B25*1.15","v":33462699.999999996},{"$f":"+C25*1.15","v":35492450},{"$f":"I25-H25","v":2029750.0000000037},{"$f":"ROUND(J25/H25,4)","v":6.0699999999999997E-2}]
["Total rates and levies*",{"$f":"+B22+B25","v":143474000},{"$f":"+C22+C25","v":151583000},{"$f":"+D22+D25","v":8109000},{"$f":"ROUND(D26/B26,4)","v":5.6500000000000002E-2},null,null,{"$f":"+H22+H25","v":164995100},{"$f":"+I22+I25","v":174320450},{"$f":"+J22+J25","v":9325350.0000000037},{"$f":"ROUND(J26/H26,4)","v":5.6500000000000002E-2},null,null,{"$f":"+N22+N25","v":0},{"$f":"+O22+O25","v":0}]
[]
["Warm Wellington Rates",{"$f":"ROUND(Essbase!E52+Essbase!E53,-3)-N28","v":3089000},{"$f":"ROUND(Essbase!F52+Essbase!F53,-3)-O28","v":3182000},null,null,null,null,{"$f":"+B28*1.15","v":3552349.9999999995},{"$f":"+C28*1.15","v":3659299.9999999995}]
[]
["Total rates and levies*",{"$f":"+B26+B28","v":146563000},{"$f":"+C26+C28","v":154765000},null,null,null,null,{"$f":"+H26+H28","v":168547450},{"$f":"+I26+I28","v":177979750},null,null,null,null,{"$f":"+N26+N29","v":0},{"$f":"+O26+O29","v":0}]
[]
["All number s exclude GST",null,null,null,null,null,"All number s include GST"]

{"sheet":"WWUP","index":42,"n_rows":12,"n_cols":5,"rows_kept":12,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council"]
["Wairarapa water use project"]
["Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[]
["Option A","Net Equalised","2017/18","Rateable",{"$f":"C5","v":"2017/18"}]
[null,"Capital Value","Revenue ","Capital Value","Cents per $ of "]
[null,"ECV","sought","RCV"]
[null,{"$f":"NRV!$G$68","v":"2016-09-01"},"$","$","Cents per $ of "]
["Masterton District",{"$f":"NRV!$G$74","v":5010740516},{"$f":"B9/$B$12*$C$12","v":0},{"$f":"NRV!$C$35","v":4724008400},{"$f":"C9/D9*100","v":0}]
["Carterton District",{"$f":"NRV!$G$75","v":2315440593},{"$f":"B10/$B$12*$C$12","v":0},{"$f":"NRV!$C$40","v":2188251200},{"$f":"C10/D10*100","v":0}]
["South Wairarapa District",{"$f":"NRV!$G$76","v":3724959199},{"$f":"B11/$B$12*$C$12","v":0},{"$f":"NRV!$C$45","v":3612556200},{"$f":"C11/D11*100","v":0}]
["Totals",{"$f":"SUM(B9:B11)","v":11051140308},{"$f":"'Summarised data'!F63","v":0},{"$f":"SUM(D9:D11)","v":10524815800},{"$f":"C12/D12*100","v":0}]

{"sheet":"Farm Plan","index":43,"n_rows":10,"n_cols":13,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Option A","Net Equalised","2017/18","Rateable","2017/18",null,"Current","Net Equalised","2017/18","Rateable","2017/18"]
[null,"Capital Value","Revenue ","Capital Value","Cents per $ of ",null,null,"Capital Value","Revenue ","Capital Value","Cents per $ of "]
[null,"ECV","sought","RCV",null,null,null,"ECV","sought","RCV"]
[null,{"$f":"NRV!$G$68","v":"2016-09-01"},"$","$","Cents per $ of ",null,null,{"$f":"NRV!$G$68","v":"2016-09-01"},"$","$","Cents per $ of "]
["Masterton District Rural",{"$f":"NRV!$L$38","v":2511691056.203681},{"$f":"B7/$B$10*$C$10","v":0},{"$f":"NRV!$C$38","v":2367963300},{"$f":"C7/D7*100","v":0},null,"Masterton District Rural",{"$f":"NRV!$G$74","v":5010740516},{"$f":"H7/$H$10*$I$10","v":0},{"$f":"NRV!$C$35","v":4724008400},{"$f":"I7/J7*100","v":0},null,"Masterton District"]
["Carterton District Rural",{"$f":"NRV!$L$43","v":1573910634.6238222},{"$f":"B8/$B$10*$C$10","v":0},{"$f":"NRV!$C$43","v":1487454200},{"$f":"C8/D8*100","v":0},null,"Carterton District Rural",{"$f":"NRV!$G$75","v":2315440593},{"$f":"H8/$H$10*$I$10","v":0},{"$f":"NRV!$C$40","v":2188251200},{"$f":"I8/J8*100","v":0},null,"Carterton District"]
["South Wairarapa Rural",{"$f":"NRV!$L$48","v":2613181710.3390207},{"$f":"B9/$B$10*$C$10","v":0},{"$f":"NRV!$C$48","v":2534327300},{"$f":"C9/D9*100","v":0},null,"South Wairarapa Rural",{"$f":"NRV!$G$76","v":3724959199},{"$f":"H9/$H$10*$I$10","v":0},{"$f":"NRV!$C$45","v":3612556200},{"$f":"I9/J9*100","v":0},null,"South Wairarapa District"]
["Totals",{"$f":"SUM(B7:B9)","v":6698783401.1665239},0,{"$f":"SUM(D7:D9)","v":6389744800},{"$f":"C10/D10","v":0},null,"Totals",{"$f":"SUM(H7:H9)","v":11051140308},0,{"$f":"SUM(J7:J9)","v":10524815800},{"$f":"I10/J10","v":0}]

{"sheet":"Pest","index":44,"n_rows":11,"n_cols":28,"rows_kept":11,"cut":false,"hidden":false,"merged":[[3,27,5,27]]}
["Regional Possum/Predator Rate","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)"]
["Current",null,null,613734.97329999995,0.76906159911679262,5307.8222999999998,{"$f":"F4*E4","v":4082.0423058657721},207207.73449999999,{"$f":"H4*E4","v":159355.51164393779},78106.069000000003,{"$f":"J4*E4","v":60068.378325866543},178090.13709999999,{"$f":"L4*E4","v":136962.28562505482},54326.211900000002,{"$f":"N4*E4","v":41780.203397771729},15578,{"$f":"P4*E4","v":11980.441591041395},29205.998500000002,{"$f":"R4*E4","v":22461.211910212649},34055,{"$f":"T4*E4","v":26190.392757922371},11858,{"$f":"V4*E4","v":9119.5324423269267},{"$f":"SUM(F4,H4,J4,L4,N4,P4,R4,T4,V4)","v":613734.97329999995},{"$f":"D4-X4","v":0},{"$f":"SUM(G4+I4+K4+M4+O4+Q4+S4+U4+W4)","v":472000},{"$f":"Z4","v":472000}]
[null,null,null,null,null,{"$f":"F4/$D$4","v":8.6483947158173136E-3},null,{"$f":"H4/$D$4","v":0.33761760941512248},null,{"$f":"J4/$D$4","v":0.12726351340225964},null,{"$f":"L4/$D$4","v":0.29017433395138736},null,{"$f":"N4/$D$4","v":8.8517380080024854E-2},null,{"$f":"P4/$D$4","v":2.5382291506443635E-2},null,{"$f":"R4/$D$4","v":4.7587313369094594E-2},null,{"$f":"T4/$D$4","v":5.5488120249835536E-2},null,{"$f":"V4/$D$4","v":1.9321043310014677E-2}]
[]
[]
["Option A",null,null,{"$f":"$D$4","v":613734.97329999995},{"$f":"AA8/D8","v":0.76906159911679262},{"$f":"$F$4","v":5307.8222999999998},{"$f":"E8*F8","v":4082.0423058657721},{"$f":"$H$4","v":207207.73449999999},{"$f":"E8*H8","v":159355.51164393779},{"$f":"$J$4","v":78106.069000000003},{"$f":"E8*J8","v":60068.378325866543},{"$f":"$L$4","v":178090.13709999999},{"$f":"E8*L8","v":136962.28562505482},{"$f":"$N$4","v":54326.211900000002},{"$f":"E8*N8","v":41780.203397771729},{"$f":"$P$4","v":15578},{"$f":"E8*P8","v":11980.441591041395},{"$f":"$R$4","v":29205.998500000002},{"$f":"E8*R8","v":22461.211910212649},{"$f":"$T$4","v":34055},{"$f":"E8*T8","v":26190.392757922371},{"$f":"$V$4","v":11858},{"$f":"E8*V8","v":9119.5324423269267},{"$f":"F8+H8+J8+L8+N8+P8+R8+T8+V8","v":613734.97329999995},{"$f":"D8-X8","v":0},{"$f":"G8+I8+K8+M8+O8+Q8+S8+U8+W8","v":472000},{"$f":"'Summarised data'!F82","v":472000}]
[]
[]
[null,null,null,null,null,null,"Tararua District",null,"Masterton District",null,"Carterton District",null,"South Wairarapa District",null,"Upper Hutt City",null,"Hutt City",null,"Kapiti Coast District",null,"Wellington City",null,"Porirua City"]

{"sheet":"Class Rates","index":45,"n_rows":194,"n_cols":21,"rows_kept":194,"cut":false,"hidden":false,"merged":[[178,1,178,8],[178,13,178,20]]}
["2016-12-01","Revenue Required",null,"Class","$ per Hectare","Class Total","Class Areas","Scheme Total","Var",null,null,null,"2016/17 Final","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","$",null,null,null,null,"ex gst",null,null,"ex gst","ex gst","Hectares","ex gst","$"]
["River Management",null,null,null,null,null,null,null,null,null,null,null,"River Management"]
["Waingawa",39838,null,"A",143.77578912000001,{"$f":"E4*G4","v":4877.0329203184328},33.921100000000003,{"$f":"SUM(F4:F11)","v":39837.955499991578},{"$f":"B4-H4","v":4.4500008421891835E-2},null,null,null,"Waingawa",39057,null,"A",140.95665600000001,4781.4048238416008,33.921100000000003,39056.819117638799,0.18088236120092915]
[null,null,null,"B",93.454242119999989,{"$f":"E5*G5","v":12198.20840695512},130.52600000000001,null,null,null,null,null,null,null,null,"B",91.621805999999992,11959.027849956001,130.52600000000001]
[null,null,null,"C",71.887894560000007,{"$f":"SUM(E6*G6)","v":8219.3671236227037},114.3359,null,null,null,null,null,null,null,null,"C",70.478328000000005,8058.2030623751998,114.3359]
[null,null,null,"D",64.699146720000002,{"$f":"E7*G7","v":150.77489151628799},2.3304,null,null,null,null,null,null,null,null,"D",63.430535999999996,147.81852109439998,2.3304]
[null,null,null,"E",57.51029484,{"$f":"E8*G8","v":9650.6012910684603},167.8065,null,null,null,null,null,null,null,null,"E",56.382641999999997,9461.373814773,167.8065]
[null,null,null,"F",50.321547000000002,{"$f":"E9*G9","v":1306.1863311696002},25.956800000000001,null,null,null,null,null,null,null,null,"F",49.334850000000003,1280.5748344800002,25.956800000000001]
[null,null,null,"G",21.566347559999997,{"$f":"E10*G10","v":1008.8457026049718},46.778700000000001,null,null,null,null,null,null,null,null,"G",21.143477999999998,989.06441431859992,46.778700000000001]
[null,null,null,"H",14.377599720000001,{"$f":"E11*G11","v":2426.9388327360002},168.8,null,null,null,null,null,null,null,null,"H",14.095686000000001,2379.3517968000001,168.8]
["Lower Wairarapa Valley",754373,null,"A",0.22959536999999999,{"$f":"E12*G12+J12","v":663258.92915719945},2888816.6567000002,{"$f":"SUM(F12:F14)","v":754372.16004619945},{"$f":"B12-H12","v":0.83995380054693669},null,null,null,"Lower Wairarapa Valley",739581,null,"A",0.2250935,650253.85211490153,2888816.6567000002,739580.54906490154,0.45093509845901281]
["Development Scheme",null,null,"Sa",18.433796999999998,{"$f":"E13*G13","v":7686.893348999999},417,null,null,null,null,null,"Development Scheme",null,null,"Sa",18.07235,7536.1699500000004,417]
[null,null,null,"Sb",36.88167,83426.337539999993,2262,null,null,null,null,null,null,null,null,"Sb",36.158499999999997,81790.526999999987,2262]
["Upper Ruamahanga",41184,null,"A",132.78999744000001,{"$f":"E15*G15+J15","v":11455.846195147777},86.270399999999995,{"$f":"SUM(F15:F21)","v":41183.173890454316},{"$f":"B15-H15","v":0.82610954568372108},null,null,null,"Upper Ruamahanga",40376,null,"A",130.186272,11231.221759948799,86.270399999999995,40375.660676915999,0.33932308400108013]
["(Mt Bruce - Te Ore Ore)",null,null,"B",110.65840056,729.42697897135201,6.5917000000000003,null,null,null,null,null,"(Mt Bruce - Te Ore Ore)",null,null,"B",108.48862800000001,715.12448918760003,6.5917000000000003]
[null,null,null,"C",88.52669963999999,10605.365826822539,119.7985,null,null,null,null,null,null,null,null,"C",86.790881999999996,10397.417477277,119.7985]
[null,null,null,"D",66.394998720000004,1169.41511245536,17.613,null,null,null,null,null,null,null,null,"D",65.093136000000001,1146.485404368,17.613]
[null,null,null,"E",44.263297799999997,13108.655317406037,296.15179999999998,null,null,null,null,null,null,null,null,"E",43.395389999999999,12851.622860201998,296.15179999999998]
[null,null,null,"F",22.131700920000004,872.50025853925206,39.423099999999998,null,null,null,null,null,null,null,null,"F",21.697746000000002,855.39241033260009,39.423099999999998]
[null,null,null,"S",1246.9093081200001,3241.9642011120004,2.6,null,null,null,null,null,null,null,null,"S",1222.460106,3178.3962756000001,2.6]
["Middle Ruamahanga",29061,null,"A",128.47818000000001,{"$f":"E22*G22+J22","v":5182.963955016},40.341200000000001,{"$f":"SUM(F22:F28)","v":29060.331588044999},{"$f":"B22-H22","v":0.66841195500091999},null,null,null,"Middle Ruamahanga",28491,null,"A",125.959,5081.3372108000003,40.341200000000001,28490.52116475,0.47883524999997462]
["(Te Ore Ore - Gladstone)",null,null,"B",106.958322,5837.7531272633996,54.579700000000003,null,null,null,null,null,"(Te Ore Ore - Gladstone)",null,null,"B",104.86109999999999,5723.2873796699996,54.579700000000003]
[null,null,null,"C",85.56667800000001,437.52809461740003,5.1132999999999997,null,null,null,null,null,null,null,null,"C",83.888900000000007,428.94911237000002,5.1132999999999997]
[null,null,null,"D",64.20053399999999,7268.0204731253989,113.2081,null,null,null,null,null,null,null,null,"D",62.941699999999997,7125.5102677699997,113.2081]
[null,null,null,"E",42.833268000000004,1291.6029299256002,30.154199999999999,null,null,null,null,null,null,null,null,"E",41.993400000000001,1266.27738228,30.154199999999999]
[null,null,null,"F",21.391643999999999,6324.2534412972,295.6413,null,null,null,null,null,null,null,null,"F",20.972200000000001,6200.2484718599999,295.6413]
[null,null,null,"S",1294.3855080000001,2718.2095668000002,2.1,null,null,null,null,null,null,null,null,"S",1269.0054,2664.9113400000001,2.1]
["Lower Ruamahanga",67247,null,"A",61.785610560000002,{"$f":"E29*G29+J29","v":7757.6097265208646},125.5569,{"$f":"SUM(F29:F36)","v":67246.226368432559},{"$f":"B29-H29","v":0.77363156744104344},null,null,null,"Lower Ruamahanga",65928,null,"A",60.574128000000002,7605.4997318832002,125.5569,65927.672910227993,0.32708977200672962]
["(Gladstone - Waiohine)",null,null,"B",52.959065039999999,2850.7970629162078,53.830199999999998,null,null,null,null,null,"(Gladstone - Waiohine)",null,null,"B",51.920651999999997,2794.8990812903999,53.830199999999998]
[null,null,null,"C",44.132519520000002,9873.5920621315199,223.726,null,null,null,null,null,null,null,null,"C",43.267175999999999,9679.992217776,223.726]
[null,null,null,"D",35.306078040000003,11245.014100602433,318.50080000000003,null,null,null,null,null,null,null,null,"D",34.613802,11024.523628041601,318.50080000000003]
[null,null,null,"E",26.479532519999999,8564.7200590899356,323.4468,null,null,null,null,null,null,null,null,"E",25.960325999999998,8396.7843716567986,323.4468]
[null,null,null,"F",17.652987,21609.565098699597,1224.1307999999999,null,null,null,null,null,null,null,null,"F",17.306850000000001,21185.848135979999,1224.1307999999999]
[null,null,null,"SA",1549.2545420399999,4028.0618093039998,2.6,null,null,null,null,null,null,null,null,"SA",1518.8770019999999,3949.0802051999999,2.6]
[null,null,null,"SB",774.62732303999996,1316.8664491679999,1.7,null,null,null,null,null,null,null,null,"SB",759.43855199999996,1291.0455383999999,1.7]
["Waiohine Rural",90734,null,"A",45.023615999999997,{"$f":"E37*G37","v":5064.4589339519998},112.4845,{"$f":"SUM(F37:F42)","v":90733.917864403818},{"$f":"B37-H37","v":8.2135596181615256E-2},null,null,null,"Waiohine Rural",88955,null,"A",44.140799999999999,4965.1558175999999,112.4845,88954.821435690013,0.17856430998654105]
[null,null,null,"B",37.333734,{"$f":"E38*G38","v":14301.153480375},383.0625,null,null,null,null,null,null,null,null,"B",36.601700000000001,14020.73870625,383.0625]
[null,null,null,"C",29.925984000000003,38262.995052796803,1278.5877,null,null,null,null,null,null,null,null,"C",29.339200000000002,37512.740247840004,1278.5877]
[null,null,null,"D",22.51446,8365.3376708399992,371.55399999999997,null,null,null,null,null,null,null,null,"D",22.073,8201.3114420000002,371.55399999999997]
[null,null,null,"E",14.9991,11977.50730644,798.54840000000002,null,null,null,null,null,null,null,null,"E",14.705,11742.654222000001,798.54840000000002]
[null,null,null,"S",750.73326000000009,12762.465420000002,17,null,null,null,null,null,null,null,null,"S",736.01300000000003,12512.221000000001,17]
["Mangatarere",9712,null,"A",33.930197999999997,728.04025848599997,21.457000000000001,{"$f":"SUM(F43:F46)","v":9711.9464867903989},{"$f":"B43-H43","v":5.3513209601078415E-2},null,null,null,"Mangatarere",9522,null,"A",33.264899999999997,713.76495929999999,21.457000000000001,9521.5161635199984,0.48383648000162793]
[null,null,null,"B",32.455481999999996,6801.1046729675991,209.55179999999999,null,null,null,null,null,null,null,null,"B",31.819099999999999,6667.7496793799992,209.55179999999999]
[null,null,null,"C",27.504605999999999,433.90166241359998,15.775600000000001,null,null,null,null,null,null,null,null,"C",26.965299999999999,425.39378668000001,15.775600000000001]
[null,null,null,"D",24.344646000000001,1748.8998929232002,71.839200000000005,null,null,null,null,null,null,null,null,"D",23.8673,1714.6077381600001,71.839200000000005]
["Upper Mangatarere",0,null,"A",0,0,88.497200000000007,{"$f":"SUM(F47:F49)","v":0},{"$f":"B47-H47","v":0},"no rate collection this year",null,null,"Upper Mangatarere",0,null,"A",0,0,88.497200000000007,0,0]
[null,null,null,"B",0,0,27.8599,null,null,null,null,null,null,null,null,"B",0,0,27.8599]
[null,null,null,"C",0,0,52.6708,null,null,null,null,null,null,null,null,"C",0,0,52.6708]
["Waipoua",50879,null,"A",109.29308363999999,9562.9699495661753,87.498400000000004,{"$f":"SUM(F50:F55)","v":50878.677237917509},{"$f":"B50-H50","v":0.32276208249095362},null,null,null,"Waipoua",49881,null,"A",107.150082,9375.4607348688005,87.498400000000004,49881.056115605403,-5.6115605402737856E-2]
[null,null,null,"B",87.434487719999993,26259.147236254968,300.32940000000002,null,null,null,null,null,null,null,null,"B",85.720085999999995,25744.261996328401,300.32940000000002]
[null,null,null,"C",65.575891799999994,1472.2902499260597,22.451699999999999,null,null,null,null,null,null,null,null,"C",64.290089999999992,1443.4218136529998,22.451699999999999]
[null,null,null,"D",43.717191839999998,12994.087160918303,297.23059999999998,null,null,null,null,null,null,null,null,"D",42.859991999999998,12739.301138155199,297.23059999999998]
[null,null,null,"SA",3694.1061438000002,369.41061438000003,0.1,null,null,null,null,null,null,null,null,"SA",3621.6726900000003,362.16726900000003,0.1]
[null,null,null,"SC",2207.7202687199997,220.77202687199997,0.1,null,null,null,null,null,null,null,null,"SC",2164.4316359999998,216.44316359999999,0.1]
["Kopuaranga",21919,null,"A2",122.71550000000001,3197.2296369999999,26.053999999999998,{"$f":"SUM(F56:F67)","v":21918.529434730001},{"$f":"B56-H56","v":0.4705652699994971},null,null,null,"Kopuaranga",21919,null,"A2",122.71550000000001,3197.2296369999999,26.053999999999998,21918.529434730001,0.4705652699994971]
[null,null,null,"A3",110.44410000000001,7614.6789186000005,68.945999999999998,null,null,null,null,null,null,null,null,"A3",110.44410000000001,7614.6789186000005,68.945999999999998]
[null,null,null,"A4",61.3583,692.36705720000009,11.284000000000001,null,null,null,null,null,null,null,null,"A4",61.3583,692.36705720000009,11.284000000000001]
[null,null,null,"A5",42.950899999999997,2479.2977515999996,57.723999999999997,null,null,null,null,null,null,null,null,"A5",42.950899999999997,2479.2977515999996,57.723999999999997]
[null,null,null,"A6",24.543900000000001,{"$f":"E60*G60","v":1991.2711509000001},81.131,null,null,null,null,null,null,null,null,"A6",24.543900000000001,1991.2711509000001,81.131]
[null,null,null,"B2",24.543900000000001,1503.97901469,61.277099999999997,null,null,null,null,null,null,null,null,"B2",24.543900000000001,1503.97901469,61.277099999999997]
[null,null,null,"B3",22.089600000000001,1625.6178431999999,73.591999999999999,null,null,null,null,null,null,null,null,"B3",22.089600000000001,1625.6178431999999,73.591999999999999]
[null,null,null,"B4",12.272500000000001,113.83971000000001,9.2759999999999998,null,null,null,null,null,null,null,null,"B4",12.272500000000001,113.83971000000001,9.2759999999999998]
[null,null,null,"B5",8.5909999999999993,266.91377899999998,31.068999999999999,null,null,null,null,null,null,null,null,"B5",8.5909999999999993,266.91377899999998,31.068999999999999]
[null,null,null,"B6",4.9093999999999998,590.42457253999999,120.2641,null,null,null,null,null,null,null,null,"B6",4.9093999999999998,590.42457253999999,120.2641]
[null,null,null,"SA",153.57,767.84999999999991,5,null,null,null,null,null,null,null,null,"SA",153.57,767.84999999999991,5]
[null,null,null,"SB",76.790000000000006,1075.0600000000002,14,null,null,null,null,null,null,null,null,"SB",76.790000000000006,1075.0600000000002,14]
["Lower Taueru",2219,null,"A",3.9446765999999998,{"$f":"E68*G68+J68","v":1625.8024053665999},412.15100000000001,{"$f":"SUM(F68:F71)","v":2218.1320158921362},{"$f":"B68-H68","v":0.86798410786377644},null,null,null,"Lower Taueru",2175,null,"A",3.8673299999999999,1593.92392683,412.15100000000001,2174.6392312667999,0.36076873320007508]
[null,null,null,"B",0.78893532,222.56117836502401,282.10320000000002,null,null,null,null,null,null,null,null,"B",0.77346599999999999,218.19723369120001,282.10320000000002]
[null,null,null,"C",0.39451967999999998,{"$f":"E70*G70","v":70.365898893311993},178.35839999999999,null,null,null,null,null,null,null,null,"C",0.38678399999999996,68.986175385599992,178.35839999999999]
[null,null,null,"S",197.23487039999998,299.40253326719994,1.518,null,null,null,null,null,null,null,null,"S",193.36751999999998,293.53189535999996,1.518]
[]
["Lower Whangaehu",4033,null,"A",21.200199999999999,{"$f":"E73*G73+J73","v":707.87679801999991},33.390099999999997,{"$f":"SUM(F73:F78)","v":4033.5186840400002},{"$f":"B73-H73","v":-0.51868404000015289},null,null,null,"Lower Whangaehu",3477,null,"A",18.275952,610.23586487519992,33.390099999999997,3477.1751101403997,-0.17511014039973816]
[null,null,null,"B",16.960100000000001,1103.8141883000001,65.082999999999998,null,null,null,null,null,null,null,null,"B",14.620782,951.56435490599995,65.082999999999998]
[null,null,null,"C",12.7201,692.03195246000007,54.404600000000002,null,null,null,null,null,null,null,null,"C",10.965612,596.57973461519998,54.404600000000002]
[null,null,null,"D",8.4799000000000007,{"$f":"E76*G76","v":649.29576712000005},76.568799999999996,null,null,null,null,null,null,null,null,"D",7.3103400000000001,559.74396139199996,76.568799999999996]
[null,null,null,"E",4.24,{"$f":"E77*G77","v":738.78777600000001},174.2424,null,null,null,null,null,null,null,null,"E",3.65517,636.88559320800005,174.2424]
[null,null,null,"S",106.00060000000001,{"$f":"E78*G78","v":141.71220214000002},1.3369,null,null,null,null,null,null,null,null,"S",91.37975999999999,122.16560114399998,1.3369]
["Catchment Schemes",null,null,null,null,null,null,null,null,null,null,null,"Catchment Schemes"]
["Awhea-Opouawe",18620,null,"A",null,{"$f":"E80*G80","v":0},2224.6093000000001,{"$f":"H163","v":18620},null,null,null,null,"Awhea-Opouawe",18620,null,"A",null,0,2224.6093000000001,18620,-0.1382970300001034]
[null,null,null,"B",null,0,1956.3706999999999,"see bottom of sheet",null,null,null,null,null,null,null,"B",null,0,1956.3706999999999,"see bottom"]
["see bottom of sheet",null,null,"C",null,0,1789.5900999999999,null,null,null,null,null,"see bottom of sheet",null,null,"C",null,0,1789.5900999999999]
[null,null,null,"D",null,0,685.62689999999998,null,null,null,null,null,null,null,null,"D",null,0,685.62689999999998]
[null,null,null,"E",null,0,31708.360700000001,null,null,null,null,null,null,null,null,"E",null,0,31708.360700000001]
[null,null,null,"F",null,0,3356.5216999999998,null,null,null,null,null,null,null,null,"F",null,0,3356.5216999999998]
[null,null,null,"SA",null,0,0.65,null,null,null,null,null,null,null,null,"SA",null,0,0.65]
[null,null,null,"SB",null,0,0.21,null,null,null,null,null,null,null,null,"SB",null,0,0.21]
["Whareama",17016,null,"A",3.9975000000000001,{"$f":"E88*G88+J88","v":2859.7559347500001},715.38610000000006,{"$f":"SUM(F88:F93)","v":17017.641678840002},{"$f":"B88-H88","v":-1.6416788400019868},null,null,null,"Whareama",17016,null,"A",3.9975000000000001,2859.7559347500001,715.38610000000006,17017.641678840002,-1.6416788400019868]
[null,null,null,"B",1.5375000000000001,1464.5685337500001,952.56489999999997,null,null,null,null,null,null,null,null,"B",1.5375000000000001,1464.5685337500001,952.56489999999997]
[null,null,null,"C",0.26910000000000001,12266.22408219,45582.400900000001,null,null,null,null,null,null,null,null,"C",0.26910000000000001,12266.22408219,45582.400900000001]
[null,null,null,"D",0,0,0,null,null,null,null,null,null,null,null,"D",0,0,0]
[null,null,null,"E",0.19220000000000001,2.9603605000000002,15.4025,null,null,null,null,null,null,null,null,"E",0.19220000000000001,2.9603605000000002,15.4025]
[null,null,null,"F",0.1537,424.13276765000001,2759.4845,null,null,null,null,null,null,null,null,"F",0.1537,424.13276765000001,2759.4845]
["Homewood",10057,null,"A",1.7423999999999999,4098.9644625600004,{"$f":"2364.0697-11.5878","v":2352.4819000000002},{"$f":"SUM(F94:F97)","v":10056.746737560001},{"$f":"B94-H94","v":0.25326243999916187},null,null,null,"Homewood",8381,null,"A",1.452,3415.8037188000003,2352.4819000000002,8380.5638802100002,0.43611978999979328]
[null,null,null,"B",1.6614,754.22459501999992,{"$f":"445.928+8.0413","v":453.96929999999998},null,null,null,null,null,null,null,null,"B",1.3845000000000001,628.52049584999997,453.96929999999998]
[null,null,null,"C",1.452,4840.1860980000001,{"$f":"3333.3596+0.1019","v":3333.4614999999999},null,null,null,null,null,null,null,null,"C",1.21,4033.4884149999998,3333.4614999999999]
[null,null,null,"D",0.2074,363.37158198000003,{"$f":"1745.6237+6.409","v":1752.0327000000002},null,null,null,null,null,null,null,null,"D",0.17280000000000001,302.75125056000007,1752.0327000000002]
["Mataikona-Whakataki",4494,null,"A",null,0,4067.5167999999999,{"$f":"H167","v":4494},null,null,null,null,"Mataikona-Whakataki",4494,null,"A",null,0,4067.5167999999999,4494,0]
[null,null,null,"B",null,0,7767.2790000000005,"see bottom of sheet",null,null,null,null,null,null,null,"B",null,0,7767.2790000000005,"see bottom"]
["see bottom of sheet",null,null,"C",null,0,11511.363600000001,null,null,null,null,null,"see bottom of sheet",null,null,"C",null,0,11511.363600000001]
[null,null,null,"S",null,0,12.2,null,null,null,null,null,null,null,null,"S",null,0,12.2]
["Maungaraki",5873,null,"A",null,"-",3305.4717999999998,{"$f":"SUM(H169:H172)","v":5873.0897999999997},null,null,null,null,"Maungaraki",5873,null,"A",null,"-",3305.4717999999998,5873.0004862189344,-4.8621893438394181E-4]
[null,null,null,"B",null,"-",2971.2169000000004,"see bottom of sheet",null,null,null,null,null,null,null,"B",null,"-",2971.2169000000004,"see bottom"]
[null,null,null,"C",null,"-",null,null,null,null,null,null,null,null,null,"C",null,"-"]
["Upper Kaiwhata",2125,null,"A",8.4154999999999998,{"$f":"E105*G105","v":352.75587969999998},41.917400000000001,{"$f":"SUM(F105:F110)","v":2125.1382970300001},{"$f":"B105-H105","v":-0.1382970300001034},null,null,null,"Upper Kaiwhata",2125,null,"A",8.4154999999999998,352.75587969999998,41.917400000000001,2125.1382970300001,-0.1382970300001034]
[null,null,null,"B",3.6938,290.06894267999996,78.528599999999997,null,null,null,null,null,null,null,null,"B",3.6938,290.06894267999996,78.528599999999997]
[null,null,null,"C",0.52559999999999996,481.14459431999995,915.41970000000003,null,null,null,null,null,null,null,null,"C",0.52559999999999996,481.14459431999995,915.41970000000003]
[null,null,null,"D",0.3155,561.08920684999998,1778.4127000000001,null,null,null,null,null,null,null,null,"D",0.3155,561.08920684999998,1778.4127000000001]
[null,null,null,"E",0.21010000000000001,393.33106736000002,1872.1135999999999,null,null,null,null,null,null,null,null,"E",0.21010000000000001,393.33106736000002,1872.1135999999999]
[null,null,null,"F",0.1051,46.748606119999998,444.80119999999999,null,null,null,null,null,null,null,null,"F",0.1051,46.748606119999998,444.80119999999999]
["Lower Kaiwhata",3655,null,"A",14.045400000000001,923.29684164000003,65.736599999999996,{"$f":"SUM(F111:F116)","v":3654.5983845299997},{"$f":"B111-H111","v":0.40161547000025166},null,null,null,"Lower Kaiwhata",3655,null,"A",14.045400000000001,923.29684164000003,65.736599999999996,3654.5983845299997,0.40161547000025166]
[null,null,null,"B",6.1422999999999996,284.54757556999999,46.325899999999997,null,null,null,null,null,null,null,null,"B",6.1422999999999996,284.54757556999999,46.325899999999997]
[null,null,null,"C",0.87739999999999996,1002.3608873200001,1142.4218000000001,null,null,null,null,null,null,null,null,"C",0.87739999999999996,1002.3608873200001,1142.4218000000001]
[null,null,null,"D",0.52649999999999997,1383.6571632,2628.0288,null,null,null,null,null,null,null,null,"D",0.52649999999999997,1383.6571632,2628.0288]
[null,null,null,"E",0.35099999999999998,12.0738033,34.398299999999999,null,null,null,null,null,null,null,null,"E",0.35099999999999998,12.0738033,34.398299999999999]
[null,null,null,"F",0.17549999999999999,48.662113499999997,277.27699999999999,null,null,null,null,null,null,null,null,"F",0.17549999999999999,48.662113499999997,277.27699999999999]
["Pump Drainage",null,null,null,null,null,null,null,null,null,null,null,"Pump Drainage"]
["Te Hopai",55200,null,"A",44.280099999999997,{"$f":"E118*G118","v":55200.338705729991},1246.6172999999999,{"$f":"F118","v":55200.338705729991},{"$f":"B118-H118","v":-0.33870572999148862},null,null,null,"Te Hopai",82800,null,"A",66.42,82800.32106599999,1246.6172999999999,82800.32106599999,-0.32106599998951424]
["Moonmoot Pump",27000,null,"A",118.5652,{"$f":"E119*G119","v":26999.999326560002},227.72280000000001,{"$f":"F119","v":26999.999326560002},{"$f":"B119-H119","v":6.7343999762670137E-4},null,null,null,"Moonmoot Pump",27000,null,"A",118.5652,26999.999326560002,227.72280000000001,26999.999326560002,6.7343999762670137E-4]
["Onoke Pump",51732,null,"A",72.511700000000005,{"$f":"E120*G120","v":51731.848102920005},713.42759999999998,{"$f":"F120","v":51731.848102920005},{"$f":"B120-H120","v":0.15189707999525126},null,null,null,"Onoke Pump",86220,null,"A",120.85299999999999,86219.865742800001,713.42759999999998,86219.865742800001,0.13425719999941066]
["Pouawha Pump",103430,null,"A",109.3922,{"$f":"E121*G121","v":103430.34697843999},945.50019999999995,{"$f":"F121","v":103430.34697843999},{"$f":"B121-H121","v":-0.34697843999310862},null,null,null,"Pouawha Pump",103426,null,"A",109.38800000000001,103426.3758776,945.50019999999995,103426.3758776,-0.37587760000315029]
["Gravity Drainage",null,null,null,null,null,null,null,null,null,null,null,"Gravity Drainage"]
["Okawa",1976,null,"A",7.0071000000000003,{"$f":"E123*G123","v":1976.0099078100002},282.00110000000001,{"$f":"F123","v":1976.0099078100002},{"$f":"B123-H123","v":-9.9078100001861458E-3},null,null,null,"Okawa",1976,null,"A",7.0071000000000003,1976.0099078100002,282.00110000000001,1976.0099078100002,-9.9078100001861458E-3]
["Taumata",1834,null,"A",6.3118999999999996,1834.00270613,290.56270000000001,{"$f":"F124","v":1834.00270613},{"$f":"B124-H124","v":-2.706129999978657E-3},null,null,null,"Taumata",1834,null,"A",6.3118999999999996,1834.00270613,290.56270000000001,1834.00270613,-2.706129999978657E-3]
["East Pukio",3150,null,"A",27.740300000000001,3149.99705993,113.5531,{"$f":"F125","v":3149.99705993},2.9400700000223878E-3,null,null,null,"East Pukio",3150,null,"A",27.740300000000001,3149.99705993,113.5531,3149.99705993,2.9400700000223878E-3]
["Longbush",4427,null,"A",15.7545,3436.7858833499999,218.1463,{"$f":"SUM(F126:F127)","v":4426.9971534699998},2.8465300001698779E-3,null,null,null,"Longbush",4427,null,"A",15.7545,3436.7858833499999,218.1463,4426.9971534699998,2.8465300001698779E-3]
[null,0,null,"B",7.8773,990.21127011999999,125.70440000000001,null,0,null,null,null,null,null,null,"B",7.8773,990.21127011999999,125.70440000000001,null,0]
["Otahoua",3000,null,"A",32.357399999999998,2999.9969265599998,92.714399999999998,{"$f":"F128","v":2999.9969265599998},{"$f":"B128-H128","v":3.0734400002074835E-3},null,null,null,"Otahoua",3000,null,"A",32.357399999999998,2999.9969265599998,92.714399999999998,2999.9969265599998,3.0734400002074835E-3]
["Te Whiti",1348,null,"A",9.5417000000000005,1347.9941258000001,141.274,{"$f":"F129","v":1347.9941258000001},5.8741999998801475E-3,null,null,null,"Te Whiti",1348,null,"A",9.5417000000000005,1347.9941258000001,141.274,1347.9941258000001,5.8741999998801475E-3]
["Ahikouka",3048,null,"A",27.166399999999999,3048.2738279999999,112.2075,{"$f":"F130","v":3048.2738279999999},-0.27382799999986673,null,null,null,"Ahikouka",3048,null,"A",27.166399999999999,3048.2738279999999,112.2075,3048.2738279999999,-0.27382799999986673]
["Battersea",10332,null,"A",15.0373,2536.8105547599998,168.7012,{"$f":"SUM(F131:F136)","v":10332.003183090001},-3.1830900006752927E-3,null,null,null,"Battersea",10332,null,"A",15.0373,2536.8105547599998,168.7012,10332.003183090001,-3.1830900006752927E-3]
[null,null,null,"B",12.425800000000001,2427.51298606,195.36070000000001,null,null,null,null,null,null,null,null,"B",12.425800000000001,2427.51298606,195.36070000000001]
[null,null,null,"C",9.7245000000000008,3092.5008868500004,318.01130000000001,null,null,null,null,null,null,null,null,"C",9.7245000000000008,3092.5008868500004,318.01130000000001]
[null,null,null,"D",5.8792,{"$f":"E134*G134","v":897.97195832},152.7371,null,null,null,null,null,null,null,null,"D",5.8792,897.97195832,152.7371]
[null,null,null,"E",5.0279999999999996,1020.1550543999999,202.8948,null,null,null,null,null,null,null,null,"E",5.0279999999999996,1020.1550543999999,202.8948]
[null,null,null,"F",5.069,357.05174269999998,70.438299999999998,null,null,null,null,null,null,null,null,"F",5.069,357.05174269999998,70.438299999999998]
["Manaia",3969,null,"A",22.752800000000001,3969.0052578400005,174.44030000000001,{"$f":"F137","v":3969.0052578400005},{"$f":"B137-H137","v":-5.2578400004676951E-3},null,null,null,"Manaia",4410,null,"A",25.280850000000001,4409.9990582549999,174.44030000000001,4409.9990582549999,9.4174500009103213E-4]
["Whakawiriwiri",8273,null,"A",11.4764,8273.0154208000004,720.87199999999996,{"$f":"F138","v":8273.0154208000004},{"$f":"B138-H138","v":-1.5420800000356394E-2},null,null,null,"Whakawiriwiri",8273,null,"A",11.4764,8273.0154208000004,720.87199999999996,8273.0154208000004,-1.5420800000356394E-2]
[]
["Total Scheme Rates",{"$f":"SUM(B4:B139)","v":1451758},null,null,null,{"$f":"SUM(F3:F139)+H163+H167+H169+H170+H171+H172","v":1451755.6126979378},null,{"$f":"SUM(H3:H139)","v":1451755.6126979368},{"$f":"SUM(I3:I138)","v":2.477102063235634},{"$f":"H140-'TA Split'!AA139","v":8.8058172492310405E-2},null,null,"Total Scheme Rates",1490770,null,null,null,1490768.754535021,null,1490768.754535021,1.1071679491201394]
["check to Essbase",null,null,null,null,{"$f":"Essbase!F20-'Class Rates'!F140","v":-61839.496697937837}]
[]
[]
["BVTB Vector Control",0,null,null,{"$f":"B144/G144","v":0},{"$f":"SUM(E144*G144)","v":0},525107.90960000001,{"$f":"+F144","v":0},{"$f":"B144-H144","v":0},null,null,null,"Regional Possum/Predator Rate",424000,null,null,0.69085194496932223,424000,613734.97329999995,613734.97329999995,0]
["Regional Possum/Predator Rate",472000,null,null,{"$f":"B145/G145","v":0.76906159911679262},{"$f":"SUM(E145*G145)","v":472000},613734.97329999995,{"$f":"+F145","v":472000},{"$f":"B145-H145","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total Targeted Rates",1914770,null,null,null,1914768.754535021,null,2104503.727835021,1.1071679491201394]
["Total Targeted Rates",{"$f":"SUM(B140:B146)","v":1923758},null,null,null,{"$f":"SUM(F140:F146)","v":1861916.1159999999},null,{"$f":"SUM(H140:H146)","v":1923755.6126979368},{"$f":"SUM(I140+I144)","v":2.477102063235634}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Targeted Rates - River Management"]
["Targeted Rates - River Management",null,null,null,null,null,null,null,null,null,null,null,null,"$ Gst Excl",null,null,"Rate base","Notes"]
[null,"$ Gst Excl",null,null,"Rate base","Notes",null,null,null,null,null,null,"Carterton District",22784,null,null,"capital value","Waingawa 14,444",null,"Lwr Ruamahanga 8,340"]
["Carterton District",{"$f":"14733+8507","v":23240},null,null,"capital value","Waingawa 14,733",null,"Lwr Ruamahanga 8,507",null,null,null,null,"Greytown Ward",88955,null,null,"capital value","Waiohine Urban"]
["Greytown Ward",90734,null,null,"capital value","Waiohine Urban",null,null,null,null,null,null,"Donalds Creek Stopbank",2513,null,null,"land value"]
["Donalds Creek Stopbank",2563,null,null,"land value"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total",114252]
["Total",{"$f":"SUM(B153:B156)","v":116537},null,null,null,null,null,null,null,null,null,null,"Below calcs are for table above "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Revised"]
["Revised",null,null,null,null,null,null,null,null,null,null,null,"Catchment Schemes","$GST Excl",null,null,"Rate Base"]
["Catchment Schemes","$GST Excl",null,null,"Rate Base",null,null,null,null,null,null,null,"Awhea-Opouawe Catchment Scheme",18620,null,null,"land value"," $67,774,000 x 0.00013 cents ",1.2999999999999999E-4,8770,1.2940065511848201E-4]
["Awhea-Opouawe Catchment Scheme",{"$f":"B80","v":18620},null,null,"land value","$67,774,000 x 0.00013 cents",1.2999999999999999E-4,8769.56,null,null,67774000,null,null,null,null,null,"charge per dwelling"," $114.54 / $57.27 ",null,9850]
[null,null,null,null,"charge per dwelling","$114.54 / $57.27",null,9850.44,null,null,{"$f":"K163/K161","v":1.2939416295334492E-4},null,null,null,null,null,null,null,null,18620]
[null,null,null,null,null,null,null,{"$f":"SUM(H161:H162)","v":18620},null,null,8769.56]
[null,null,null,null,null,null,null,null,null,null,null,null,"Mataikona Whakataki Catchment Scheme",4494,null,null,"land value within scheme area"," $76,569,550 x 0.0000348 cents",3.4799999999999999E-5,2664]
["Mataikona Whakataki Catchment Scheme",{"$f":"B98","v":4494},null,null,"land value within scheme area"," $76,569,550 x 0.0000348 cents",3.4799999999999999E-5,2664,null,null,76569550,null,null,null,null,null,"charge per dwelling",15,null,1830]
[null,null,null,null,"charge per dwelling",15,null,1830,null,null,3.4799999999999999E-5,null,null,null,null,null,null,null,null,4494]
[null,null,null,null,null,null,null,{"$f":"SUM(H165:H166)","v":4494},null,null,{"$f":"K165*K166","v":2664.6203399999999}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Maungaraki Catchment Scheme",5873,null,null,"A",0.84589944160334329,3305.4717999999998,2796.0967498555979]
["Maungaraki Catchment Scheme",{"$f":"B102","v":5873},null,null,"Class A",0.84589944160334329,3305.4717999999998,2796.1,null,null,null,null,"option3 ",null,null,null,"B",0.39807032546039689,2971.2169000000004,1182.7532783964316]
[null,null,null,null,"Class B",0.39807032546039689,2971.2169000000004,1182.75,null,null,null,null,null,null,null,null,"Charge per dwelling",29.8553,19,567.25070000000005]
[null,null,null,null,"Charge per dwelling",29.855274409529766,19,567.34,null,null,null,null,null,null,null,null,"River frontage",2.7864922782227783E-2,47619,1326.8997579669049]
[null,null,null,null,"River frontage",2.7864922782227783E-2,47619,1326.8997999999999,null,null,null,null,null,null,null,null,null,null,null,5873.0004862189344]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Total River, Catchment & Drainage Schemes",1605022]
["Total River, Catchment & Drainage Schemes",{"$f":"SUM(B140+B157)","v":1568295},null,null,null,null,null,null,null,null,null,null,"Total BVTB Rate",0]
["Total BVTB Rate",{"$f":"B144","v":0},null,null,null,null,null,null,null,null,null,null,"Total Pest Rate",424000]
["Total Pest Rate",{"$f":"SUM(B145)","v":472000}]
[]
["Notes for 2015/16",null,null,null,null,null,null,null,null,null,null,null,"Notes for 2015/16"]
["All River Management schemes have hectare adjustments which in turn affect the $/ha and total columns",null,null,null,null,null,null,null,null,null,null,null,"All River Management schemes have hectare adjustments which in turn affect the $/ha and total columns"]
["Upper Mangatarere River scheme on rates holiday",null,null,null,null,null,null,null,null,null,null,null,"Upper Mangatarere River scheme on rates holiday"]
["Bovine Tb rate has been deleted",null,null,null,null,null,null,null,null,null,null,null,"Bovine Tb rate has been deleted"]
[]
[null,null,null,null,"Logic"]
[null,null,null,null,"2016/17 proposed budget",{"$f":"B168","v":0}]
[null,null,null,null,"Increase by 2%",{"$f":"F185*1.02","v":0}]
[null,null,null,null,null,null,null,"old charge ","2% increase","dwelling","HA","Total"]
[null,null,null,null,null,null,"A",{"$f":"F168","v":0},{"$f":"H188*1.02","v":0},null,{"$f":"G168","v":0},{"$f":"K188*I188","v":0}]
[null,null,null,null,null,null,"B",{"$f":"F169","v":0.84589944160334329},{"$f":"H189*1.02","v":0.86281743043541015},null,{"$f":"G169","v":3305.4717999999998},{"$f":"K189*I189","v":2852.0186848527096}]
[null,null,null,null,null,null,{"$f":"E170","v":"Class B"},{"$f":"F170","v":0.39807032546039689},{"$f":"H190*1.02","v":0.40603173196960485},19,null,{"$f":"I190*J190","v":7.714602907422492}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L188:L190)","v":2859.733287760132}]
[null,null,null,null,null,null,null,null,null,null,"Remaining funding required",{"$f":"F186-L191","v":-2859.733287760132}]
[null,null,null,null,null,null,null,null,null,null,"River frontage meter",{"$f":"F171","v":29.855274409529766}]
[null,null,null,null,null,null,null,null,null,null,"charge per m",{"$f":"L192/L193","v":-95.786535019999974}]

{"sheet":"Essbase","index":46,"n_rows":54,"n_cols":10,"rows_kept":54,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Last Year Base","Current Year Base Budget","total",null,"Modelled"]
[null,null,null,null,{"$f":"+Instructions!E11","v":"2016/17"},{"$f":"+Instructions!D11","v":"2017/18"},{"$f":"+F2","v":"2017/18"},null,{"$f":"+Instructions!D11","v":"2017/18"}]
[]
[null,"WRC - Mgmt","General Rates",null,39503814.568033986,{"$f":"F44","v":42481670.520543605},{"$f":"IFERROR(F4/E4-1,\"n/a\")","v":7.5381478600784702E-2},null,{"$f":"Gen!C18","v":31802440.533039469},{"$f":"+F4-I4","v":10679229.987504136}]
[null,null,"Remission of Regional Rates",null,0,0,{"$f":"IFERROR(F5/E5-1,\"n/a\")","v":"n/a"},null,0,0]
[null,null,"Transport Rate",null,59938542.290333375,64656396.127130874,7.8711521110155003E-2,null,{"$f":"Tran!D49","v":64656396.137165897},-1.0035023093223572E-2]
[null,null,"River  Mgmt Rates",null,5482806.124676371,5826660.417418221,6.2715019448575937E-2,null,0,5826660.417418221]
[null,null,"Flood protection - Region",null,null,0,"n/a",null,{"$f":"Gen!C42","v":5506892.5495462073},-5506892.5495462073]
[null,null,"Flood protection - Catchment",null,null,0,"n/a",null,{"$f":"Riv!B15","v":10998998.804967919},-10998998.804967919]
[null,null,"Land management - Wairarapa",null,null,0,{"$f":"IFERROR(F10/E10-1,\"n/a\")","v":"n/a"},null,{"$f":"'Wairarapa LM'!C18","v":0},0]
[null,null,"Stadium Rate",null,2675788,978091.35,-0.63446605261702349,null,978091.35,0]
[null,null,"WRS Rate",null,4767886.1628509369,4822017.2188234972,1.1353260988973046E-2,null,4822017.2188234972,0]
[null,null,"District-Wide Rates",null,112368837.14589468,{"$f":"SUM(F4:F12)","v":118764835.63391618},5.6919682097601676E-2,null,{"$f":"SUM(I4:I12)","v":118764836.59354299},-0.95962680876255035]
[null,null,"Rates Penalties",null,0,0,"n/a",null,0,0]
[null,null,"Remission of Rates Penalties",null,0,0,"n/a",null,0,0]
[null,null,"Farm plans",null,0,0,{"$f":"IFERROR(F16/E16-1,\"n/a\")","v":"n/a"},null,{"$f":"IF(ROUND(SUM('Summarised data'!F74:F75,'Summarised data'!F77)-'Summarised data'!F24,0)=0,0,'Summarised data'!F77)","v":0},0]
[null,null,"Pest Rate",null,424000,472000,0.1132075471698113,null,472000,0]
[null,null,"River  Mgmt Rates - Non District Wide",null,91468,93297.36,2.0000000000000018E-2,null,{"$f":"Riv!B26","v":93297.36},0]
[null,null,"Special Rates - Land Management",null,null,61840,"n/a",null,{"$f":"'Summarised data'!F74","v":61840},0]
[null,null,"Special Rates - River",null,1490770,1389916.1159999999,-6.7652209260986029E-2,null,{"$f":"'Summarised data'!AO100","v":1389916.1159999999},0]
[null,null,"Total Other Rates",null,2006238,{"$f":"SUM(F14:F20)","v":2017053.4759999998},5.3909237089517781E-3,null,{"$f":"SUM(I14:I20)","v":2017053.4759999998},0]
[null,null,"Total Regnl Rates",null,114375075.14589468,{"$f":"F21+F13","v":120781889.10991618},5.6015822991583475E-2,null,{"$f":"I21+I13","v":120781890.06954299},-0.95962680876255035]
[null,null,"Bulk Water Levies",null,29097545.845272139,30862765.437637679,6.0665583336553475E-2,null,30862765.440000001,-2.362322062253952E-3]
[null,null,"Total Rates & Levies",null,146561715.23636681,{"$f":"F22+F23+F52","v":154826421.62010986},5.6390622683517133E-2,null,154821800.63113809,4620.9889717698097]
[]
[]
[null,"Flood Protection","General Rates",null,10171165.543857981,10679230.047728125,{"$f":"IFERROR(F27/E27-1,\"n/a\")","v":4.9951453614570873E-2},null,10839559.700392792,-160329.652664667]
[null,null,"General Rate Ex Flood",null,{"$f":"+E4-E27","v":29332649.024176005},{"$f":"+F4-F27","v":31802440.47281548},{"$f":"IFERROR(F28/E28-1,\"n/a\")","v":8.41994000134072E-2},null,{"$f":"+I4-I27","v":20962880.832646675},10839559.640168805]
[]
[]
[null,null,"Total River, Drainage etc"]
[]
[null,"Te Hunga Whiriwhiri Department","General Rates",null,898298.62481051986,1033308.0584435116,{"$f":"+F33/E33-1","v":0.1502946012652191},null,1033308.0584435116,0]
[null,"Managing Emergencies","General Rates",null,1216868.9866206441,1303299.1439564219,{"$f":"+F34/E34-1","v":7.1026674429268022E-2},null,1303299.1439564219,0]
[null,"Rates Collection..","General Rates",null,"0","0","0",null,"0",0]
[null,"Old 30000","General Rates",null,15128063.753286835,16860390.21319633,{"$f":"+F36/E36-1","v":0.11451078526378611},null,16942114.052976452,-81723.839780122042]
[null,"Parks & Forests Group","General Rates",null,5587302.6279896582,5882830.0820970405,{"$f":"+F37/E37-1","v":5.2892687900407243E-2},null,6052175.4120972846,-169345.33000024408]
[null,"Wairarapa Water Use (was Env Edu) activity","General Rates",null,328789.09683792456,361326.35353576462,{"$f":"+F38/E38-1","v":9.8960874952247035E-2},null,361326.35353576462,0]
[null,"Catchment Management (excluding forests)","General Rates",null,21254240.687273741,21662719.477799378,{"$f":"+F39/E39-1","v":1.9218696002168523E-2},null,21821373.150464047,-158653.67266466841]
[null,"Strategy Group","General Rates",null,5128355.4358113287,5273359.2280416125,{"$f":"+F40/E40-1","v":2.8274910747746018E-2},null,5273359.2280416125,0]
[null,null,null,null,null,null,null,null,null,0]
[null,"Investment Management.","General Rates",null,-10038104.644596659,-9895562.036526449,{"$f":"+F42/E42-1","v":-1.4200151633898095E-2},null,-10310220.864943348,414658.82841689885]
[null,null,null,null,null,null,null,null,null,0]
[null,"WRC - Mgmt","General Rates",null,39503814.568033986,{"$f":"SUM(F33:F42)","v":42481670.520543605},{"$f":"+F44/E44-1","v":7.5381478600784702E-2},null,42476734.534571745,4935.9859718605876]
[null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,{"$f":"SUM(E33:E42)-E44","v":0},{"$f":"SUM(F33:F42)-F44","v":0},null,null,{"$f":"SUM(I33:I42)-I44","v":0},0]
[]
[]
[]
[]
[]
[null,"Warm Greater Wellington management","Warm Greater Wellington rate",null,3089094.2451999998,3181767.0725559997,{"$f":"+F52/E52-1","v":3.0000000000000027E-2},null,3181767.0725559997]
[null,"Warm Greater Wellington management","External Income",null,0,0,0,null,0]
[null,null,null,null,{"$f":"+E24-E21","v":144555477.23636681},{"$f":"+F24-F21","v":152809368.14410985},{"$f":"+F54/E54-1","v":5.709843075850296E-2}]

{"sheet":"Rates Calculator","index":47,"n_rows":32,"n_cols":13,"rows_kept":32,"cut":false,"hidden":true,"merged":[[31,1,31,2]]}
[null,"To be provided to IT"]
[null,"Per $100,000 of CV - Residential"]
[null,null,"Wellington city","Lower Hutt city","Upper Hutt city","Porirua city","Kapiti Coast district","Masterton district","Carterton district","South Wairarapa district (1)"]
[null,"General rate",{"$f":"+rates5!$T$17","v":30.91},{"$f":"+rates5!$T$18","v":25.39},{"$f":"+rates5!$T$19","v":25.4},{"$f":"+rates5!$T$20","v":25.1},{"$f":"+rates5!$T$21","v":29.53},{"$f":"+rates5!$T$22","v":26.55},{"$f":"+rates5!$T$23","v":26.48},{"$f":"+rates5!$T$24","v":25.81},null,null,"<-------- For Calulator per $100k"]
[null,"River management rate",{"$f":"+rates5!$V$17","v":0.14000000000000001},{"$f":"+rates5!$V$18","v":27.61},{"$f":"+rates5!$V$19","v":14.46},{"$f":"+rates5!$V$20","v":0.48},{"$f":"+rates5!$V$21","v":19.88},{"$f":"+rates5!$V$22","v":16.239999999999998},{"$f":"+rates5!$V$23","v":16.2},{"$f":"+rates5!$V$24","v":15.78},null,null,"<-------- For Calulator per $100k"]
[null,"Transport rate",{"$f":"+rates5!$X$17","v":41.58},{"$f":"+rates5!$X$18","v":34.15},{"$f":"+rates5!$X$19","v":34.159999999999997},{"$f":"+rates5!$X$20","v":33.76},{"$f":"+rates5!$X$21","v":39.729999999999997},{"$f":"+rates5!$X$22","v":25},{"$f":"+rates5!$X$23","v":24.94},{"$f":"+rates5!$X$24","v":24.3},null,null,"<-------- For Calulator per $100k"]
[null,"Stadium purposes rate",{"$f":"+rates5!$Z$17","v":0.97},{"$f":"+rates5!$Z$18","v":0.81},{"$f":"+rates5!$Z$19","v":0.69},{"$f":"+rates5!$Z$20","v":0.68},{"$f":"+rates5!$Z$21","v":0.46},{"$f":"+rates5!$Z$22","v":0.61},{"$f":"+rates5!$Z$23","v":0.54},{"$f":"+rates5!$Z$24","v":0.65},null,null,"<-------- For Calulator per $100k"]
[]
[null,"Per Property"]
[null,"EDA rate",{"$f":"+rates5!I33","v":14},{"$f":"+rates5!I34","v":14},{"$f":"+rates5!I35","v":14},{"$f":"+rates5!I36","v":14},{"$f":"+rates5!I37","v":14},{"$f":"+rates5!I38","v":14},{"$f":"+rates5!I39","v":14},{"$f":"+rates5!I40","v":14},null,null,"<-------- For Calulator fixed amount"]
[]
[]
[null,"To Check"]
[null,"$100,000 property",100000,{"$f":"+C14","v":100000},{"$f":"+D14","v":100000},100000,100000,100000,100000,100000]
[]
[null,"General rate",{"$f":"+$C$14*C4/100000","v":30.91},25.39,25.4,25.1,29.53,26.55,26.48,25.81]
[null,"River management rate",0.14000000000000001,27.61,14.46,0.48,19.88,16.239999999999998,16.2,15.78]
[null,"Transport rate",41.58,34.15,34.159999999999997,33.76,39.729999999999997,25,24.94,24.3]
[null,"Stadium purposes rate",0.97,0.81,0.69,0.68,0.46,0.61,0.54,0.65]
[null,null,{"$f":"SUM(C16:C19)","v":73.599999999999994},{"$f":"SUM(D16:D19)","v":87.960000000000008},74.709999999999994,60.02,89.59999999999998,68.399999999999991,68.160000000000011,66.540000000000006]
[]
[null,"Check to Rates page",{"$f":"+rates5!AB17","v":73.599999999999994},{"$f":"+rates5!AB18","v":87.960000000000008},{"$f":"+rates5!AB19","v":74.709999999999994},{"$f":"+rates5!AB20","v":60.019999999999996},{"$f":"+rates5!AB21","v":89.6},{"$f":"+rates5!AB22","v":68.399999999999991},{"$f":"+rates5!AB23","v":68.16},{"$f":"+rates5!AB24","v":66.539999999999992}]
[]
[]
[null,"EDA",{"$f":"+C10","v":14},{"$f":"+D10","v":14},14,14,14,14,14,14]
[]
[null,"Total Rates per Calulator",{"$f":"+C20+C25","v":87.6},{"$f":"+D20+D25","v":101.96000000000001},88.71,74.02000000000001,103.59999999999998,82.399999999999991,82.160000000000011,80.540000000000006]
[]
[]
[]
[]
[null,"Sent to IT "]

{"sheet":"NRV","index":48,"n_rows":102,"n_cols":24,"rows_kept":102,"cut":false,"hidden":false,"merged":[[5,14,6,14],[51,9,57,10],[5,16,5,18],[4,4,5,4],[4,5,5,5],[5,12,5,13],[5,7,6,7],[4,12,4,18],[6,12,6,13],[4,9,4,10],[5,11,6,11]]}
[null,"Wellington Regional Council"]
[null,"Rateable Capital Value 2017/18",null,null,null,null,null,null,null,null,null,null,null,null,null,null," "]
[null,"Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[]
[null,"2017-05-08","Rateable",null,"No. of Assessments","Average Capital Value",null,null,null,"Difference Checking",null,null,"Difference Checking"]
[null,null,"Capital Value",null,null,null,"Entered ","Contiguous for WRS",null,"Compared to QV","%","Net Equalised Capital Value","Values from last period",null,"Contiguous for WRS",null,"Difference",null,null,null,null,"Average Capital Value",null,"change in Average CV"]
[null,null,"$","Check",null,null,"Not entered ",null,null," roll values",null,null,"as at 30 Nov 2016",null,null,null,"CVs","%","No Props"]
[]
[{"$f":"B9","v":"Wellington City"},"Wellington City",{"$f":"SUM(C10:C13)","v":51319125451},null,{"$f":"SUM(E10:E13)","v":76971},null,null,null,null,{"$f":"+C9-G90","v":-1466967101},{"$f":"+J9/C9","v":-2.8585192910207998E-2},{"$f":"G69","v":63374831603},51163243951,76793,null,null,{"$f":"+C9-M9","v":155881500},{"$f":"+Q9/M9","v":3.0467477814598823E-3},{"$f":"+E9-N9","v":178}]
[{"$f":"$B$9&B10","v":"Wellington CityCBD Business"},"CBD Business",7854191500,{"$f":"C10/$C$9","v":0.15304609014624107},3401,{"$f":"C10/E10","v":2309377.094972067},"Entered ",null,null,null,null,{"$f":"C10/$C$9*$L$9","v":9699270190.5155849},7834161500,3420,null,null,{"$f":"+C10-M10","v":20030000},{"$f":"+Q10/M10","v":2.5567509681795556E-3},{"$f":"+E10-N10","v":-19},null,null,{"$f":"M10/N10","v":2290690.4970760234},{"$f":"F10-V10","v":18686.597896043677},{"$f":"W10/V10","v":8.1576266719124158E-3}]
[{"$f":"$B$9&B11","v":"Wellington CityBusiness"},"Business",3819755400,{"$f":"C11/$C$9","v":7.4431420380441593E-2},1907,{"$f":"C11/E11","v":2003018.0388044049},null,null,null,null,null,{"$f":"C11/$C$9*$L$9","v":4717078732.5825882},3814947400,1905,null,null,{"$f":"+C11-M11","v":4808000},{"$f":"+Q11/M11","v":1.2603057122098197E-3},{"$f":"+E11-N11","v":2},null,null,{"$f":"M11/N11","v":2002597.0603674541},{"$f":"F11-V11","v":420.97843695082702},{"$f":"W11/V11","v":2.1021624633443844E-4}]
[{"$f":"$B$9&B12","v":"Wellington CityResidential"},"Residential",39066389001,{"$f":"C12/$C$9","v":0.76124424681205782},70889,{"$f":"C12/E12","v":551092.39798840438},null,null,null,null,null,{"$f":"C12/$C$9*$L$9","v":48243725950.466736},38930105501,70694,null,null,{"$f":"+C12-M12","v":136283500},3.5007225962051212E-3,{"$f":"+E12-N12","v":195},null,null,{"$f":"M12/N12","v":550684.71866070665},{"$f":"F12-V12","v":407.67932769772597},{"$f":"W12/V12","v":7.4031349315307473E-4}]
[{"$f":"$B$9&B13","v":"Wellington CityRural"},"Rural",578789550,{"$f":"C13/$C$9","v":1.127824266125957E-2},774,{"$f":"C13/E13","v":747790.1162790698},null,null,null,null,null,{"$f":"C13/$C$9*$L$9","v":714756729.43509591},584029550,774,null,null,{"$f":"+C13-M13","v":-5240000},-8.9721487551443248E-3,{"$f":"+E13-N13","v":0},null,null,{"$f":"M13/N13","v":754560.14211886306},{"$f":"F13-V13","v":-6770.025839793263},{"$f":"W13/V13","v":-8.9721487551442988E-3}]
[]
[{"$f":"B15","v":"Hutt City"},"Hutt City",{"$f":"SUM(C16:C18)","v":21170821500},null,{"$f":"SUM(E16:E18)","v":39049},null,null,null,null,{"$f":"+C15-G91","v":3665598850},{"$f":"+J15/C15","v":0.17314391177498709},{"$f":"G70","v":21472720375},21117106500,38942,null,null,{"$f":"+C15-M15","v":53715000},{"$f":"+Q15/M15","v":2.5436723539752001E-3},{"$f":"+E15-N15","v":107}]
[{"$f":"$B$15&B16","v":"Hutt CityBusiness"},"Business",{"$f":"756539000+3040317000","v":3796856000},{"$f":"C16/$C$15","v":0.17934381998355614},{"$f":"357+2000","v":2357},{"$f":"C16/E16","v":1610885.0233347476},"Entered ",null,null,null,null,{"$f":"C16/$C$15*$L$15","v":3850999697.4912381},3812435000,2360,null,null,{"$f":"+C16-M16","v":-15579000},{"$f":"+Q16/M16","v":-4.0863647511367408E-3},{"$f":"+E16-N16","v":-3},null,null,{"$f":"M16/N16","v":1615438.559322034},{"$f":"F16-V16","v":-4553.5359872863628},{"$f":"W16/V16","v":-2.8187614818340027E-3}]
[{"$f":"$B$15&B17","v":"Hutt CityResidential"},"Residential",17055925500,{"$f":"C17/$C$15","v":0.80563361700442282},36202,{"$f":"C17/E17","v":471132.13358377991},null,125,null,null,null,{"$f":"C17/$C$15*$L$15","v":17299145382.635815},16988401500,36093,125,null,{"$f":"+C17-M17","v":67524000},{"$f":"+Q17/M17","v":3.9747118055810018E-3},{"$f":"+E17-N17","v":109},null,null,{"$f":"M17/N17","v":470684.1077217189},{"$f":"F17-V17","v":448.02586206101114},{"$f":"W17/V17","v":9.5186103526974418E-4}]
[{"$f":"$B$15&B18","v":"Hutt CityRural"},"Rural",318040000,{"$f":"C18/$C$15","v":1.502256301202105E-2},490,{"$f":"C18/E18","v":649061.22448979598},null,null,null,null,null,{"$f":"C18/$C$15*$L$15","v":322575294.87294579},316270000,489,null,null,{"$f":"+C18-M18","v":1770000},5.5964840168210702E-3,{"$f":"+E18-N18","v":1},null,null,{"$f":"M18/N18","v":646768.9161554192},{"$f":"F18-V18","v":2292.3083343767794},{"$f":"W18/V18","v":3.5442462943378922E-3}]
[]
[{"$f":"B20","v":"Upper Hutt City"},"Upper Hutt City",{"$f":"SUM(C21:C23)","v":8012247760},null,{"$f":"SUM(E21:E23)","v":16570},null,null,null,null,{"$f":"+C20-G92","v":1161170460},{"$f":"+J20/C20","v":0.14492443254151191},{"$f":"G71","v":8129557067},7980910760,16518,null,null,{"$f":"+C20-M20","v":31337000},3.9264942238246506E-3,{"$f":"+E20-N20","v":52}]
[{"$f":"$B$20&B21","v":"Upper Hutt CityBusiness"},"Business",1170562500,{"$f":"C21/$C$20","v":0.14609664292258481},722,{"$f":"C21/E21","v":1621277.7008310249},"Entered ",null,null,null,null,{"$f":"C21/$C$20*$L$20","v":1187700995.936275},1171041500,723,7,null,{"$f":"+C21-M21","v":-479000},-4.0903759602029476E-4,{"$f":"+E21-N21","v":-1},null,null,{"$f":"M21/N21","v":1619697.7869986168},{"$f":"F21-V21","v":1579.9138324081432},{"$f":"W21/V21","v":9.7543742115978609E-4}]
[{"$f":"$B$20&B22","v":"Upper Hutt CityResidential"},"Residential",6041952920,{"$f":"C22/$C$20","v":0.75408962640466326},14604,{"$f":"C22/E22","v":413719.04409750755},null,{"$f":"14604-14592","v":12},null,null,null,{"$f":"C22/$C$20*$L$20","v":6130414651.4894199},6022106920,14580,8,null,{"$f":"+C22-M22","v":19846000},3.2955243511352335E-3,{"$f":"+E22-N22","v":24},null,null,{"$f":"M22/N22","v":413038.88340192044},{"$f":"F22-V22","v":680.16069558711024},{"$f":"W22/V22","v":1.6467231607472136E-3}]
[{"$f":"$B$20&B23","v":"Upper Hutt CityRural"},"Rural",799732340,{"$f":"C23/$C$20","v":9.9813730672751941E-2},1244,{"$f":"C23/E23","v":642871.655948553},null,{"$f":"1244-1178","v":66},null,null,null,{"$f":"C23/$C$20*$L$20","v":811441419.57430518},787762340,1215,66,null,{"$f":"+C23-M23","v":11970000},1.5194938107856234E-2,{"$f":"+E23-N23","v":29},null,null,{"$f":"M23/N23","v":648364.06584362139},{"$f":"F23-V23","v":-5492.4098950683838},{"$f":"W23/V23","v":-8.4711818319571953E-3}]
[null,null,null,null,null,null,null,null,null,{"$f":"+C24-G93","v":-8176040200},{"$f":"+J24/C24","v":{"$error":"#DIV/0!"}}]
[{"$f":"B25","v":"Porirua City"},"Porirua City",{"$f":"SUM(C26:C28)","v":10044595300},null,{"$f":"SUM(E26:E28)","v":18514},null,null,null,null,null,null,{"$f":"G72","v":10072475598},9980715800,18426,null,null,{"$f":"+C25-M25","v":63879500},6.4002924519702287E-3,{"$f":"+E25-N25","v":88}]
[{"$f":"$B$25&B26","v":"Porirua CityBusiness"},"Business",1094739500,{"$f":"C26/$C$25","v":0.10898791512287209},796,{"$f":"C26/E26","v":1375300.8793969848},"Entered ",null,null,null,null,{"$f":"C26/$C$25*$L$25","v":1097778115.5520244},1087439500,792,null,null,{"$f":"+C26-M26","v":7300000},{"$f":"+Q26/M26","v":6.7130171379649163E-3},{"$f":"+E26-N26","v":4},null,null,{"$f":"M26/N26","v":1373029.6717171718},{"$f":"F26-V26","v":2271.2076798130292},{"$f":"W26/V26","v":1.654157755361948E-3}]
[{"$f":"$B$25&B27","v":"Porirua CityResidential"},"Residential",8349049050,{"$f":"C27/$C$25","v":0.83119815190563229},17106,{"$f":"C27/E27","v":488077.22728867066},null,null,null,null,null,{"$f":"C27/$C$25*$L$25","v":8372223102.1721783},8291494550,17021,null,null,{"$f":"+C27-M27","v":57554500},6.9413903190710053E-3,{"$f":"+E27-N27","v":85},null,null,{"$f":"M27/N27","v":487133.22072733683},{"$f":"F27-V27","v":944.00656133383745},{"$f":"W27/V27","v":1.9378817152407399E-3}]
[{"$f":"$B$25&B28","v":"Porirua CityRural"},"Rural",600806750,{"$f":"C28/$C$25","v":5.9813932971495627E-2},612,{"$f":"C28/E28","v":981710.37581699342},null,null,null,null,null,{"$f":"C28/$C$25*$L$25","v":602474380.27579737},601781750,613,null,null,{"$f":"+C28-M28","v":-975000},{"$f":"+Q28/M28","v":-1.6201887145962802E-3},{"$f":"+E28-N28","v":-1},null,null,{"$f":"M28/N28","v":981699.42903752043},{"$f":"F28-V28","v":10.946779472986236},{"$f":"W28/V28","v":1.115084632749425E-5}]
[null,null,null,null,null,null,null,null,null,{"$f":"+C29-G94","v":-10852317050},{"$f":"+J29/C29","v":{"$error":"#DIV/0!"}}]
[{"$f":"B30","v":"Kapiti Coast District"},"Kapiti Coast District",{"$f":"SUM(C31:C33)","v":10974506450},null,{"$f":"SUM(E31:E33)","v":24761},null,null,null,null,null,null,{"$f":"G73","v":12948799292},10903504450,24642,null,null,{"$f":"+C30-M30","v":71002000},6.5118513341827456E-3,{"$f":"+E30-N30","v":119}]
[{"$f":"$B$30&B31","v":"Kapiti Coast DistrictUrban - Commerical"},"Urban - Commerical",1268607000,{"$f":"C31/$C$30","v":0.11559581342266194},1389,{"$f":"C31/E31","v":913323.97408207343},"Entered ",null,null,null,null,{"$f":"C31/$C$30*$L$30","v":1496826987.0055289},1249631000,1321,null,null,{"$f":"+C31-M31","v":18976000},{"$f":"+Q31/M31","v":1.5185282695451698E-2},{"$f":"+E31-N31","v":68},null,null,{"$f":"M31/N31","v":945973.50492051477},{"$f":"F31-V31","v":-32649.530838441337},{"$f":"W31/V31","v":-3.4514212785679135E-2}]
[{"$f":"$B$30&B32","v":"Kapiti Coast DistrictUrban - Residential"},"Urban - Residential",{"$f":"9291523350-C31","v":8022916350},{"$f":"C32/$C$30","v":0.73105031069529325},{"$f":"21972-E31","v":20583},{"$f":"C32/E32","v":389783.62483602972},null,255,null,null,null,{"$f":"C32/$C$30*$L$30","v":9466223745.5475941},7988339350,20559,255,null,{"$f":"+C32-M32","v":34577000},4.3284340443048401E-3,{"$f":"+E32-N32","v":24},null,null,{"$f":"M32/N32","v":388556.80480568123},{"$f":"F32-V32","v":1226.8200303484919},{"$f":"W32/V32","v":3.1573762579245766E-3}]
[{"$f":"$B$30&B33","v":"Kapiti Coast DistrictRural"},"Rural",1682983100,{"$f":"C33/$C$30","v":0.1533538758820448},2789,{"$f":"C33/E33","v":603436.0344209394},null,170,null,null,null,{"$f":"C33/$C$30*$L$30","v":1985748559.4468775},1665534100,2762,165,null,{"$f":"+C33-M33","v":17449000},{"$f":"+Q33/M33","v":1.0476519213866591E-2},{"$f":"+E33-N33","v":27},null,null,{"$f":"M33/N33","v":603017.41491672699},{"$f":"F33-V33","v":418.61950421240181},{"$f":"W33/V33","v":6.9420798447456216E-4}]
[null,null,null,null,null,null,null,null,null,{"$f":"+C34-G95","v":-4713196900},{"$f":"+J34/C34","v":{"$error":"#DIV/0!"}}]
[{"$f":"B35","v":"Masterton District"},"Masterton District",{"$f":"SUM(C36:C38)","v":4724008400},null,{"$f":"SUM(E36:E38)","v":12296},null,null,null,null,null,null,{"$f":"G74","v":5010740516},4695157400,12268,null,null,{"$f":"+C35-M35","v":28851000},6.1448419173338042E-3,{"$f":"+E35-N35","v":28}]
[{"$f":"$B$35&B36","v":"Masterton DistrictUrban Ward"},"Urban Ward",381148600,{"$f":"C36/$C$35","v":8.0683302764660625E-2},546,{"$f":"C36/E36","v":698074.358974359},"Entered ",null,null,null,null,{"$f":"C36/$C$35*$L$35","v":404283094.12757981},381643600,546,null,null,{"$f":"+C36-M36","v":-495000},-1.297021619123182E-3,{"$f":"+E36-N36","v":0},null,null,{"$f":"M36/N36","v":698980.95238095243},{"$f":"F36-V36","v":-906.59340659342706},{"$f":"W36/V36","v":-1.2970216191232112E-3}]
[{"$f":"$B$35&B37","v":"Masterton DistrictUrban - Residential"},"Urban - Residential",{"$f":"141046000+1833850500","v":1974896500},{"$f":"C37/$C$35","v":0.41805524731920457},{"$f":"7822+20","v":7842},{"$f":"C37/E37","v":251835.81994389187},null,17,null,null,null,{"$f":"C37/$C$35*$L$35","v":2094766365.6687388},1964422500,7815,6,null,{"$f":"+C37-M37","v":10474000},5.3318468913891998E-3,{"$f":"+E37-N37","v":27},null,null,{"$f":"M37/N37","v":251365.64299424185},{"$f":"F37-V37","v":470.17694965002011},{"$f":"W37/V37","v":1.8704901117325356E-3}]
[{"$f":"$B$35&B38","v":"Masterton DistrictRural Ward"},"Rural Ward",2367963300,{"$f":"C38/$C$35","v":0.50126144991613475},3908,{"$f":"C38/E38","v":605927.1494370522},null,481,null,null,null,{"$f":"C38/$C$35*$L$35","v":2511691056.203681},2349091300,3907,486,null,{"$f":"+C38-M38","v":18872000},{"$f":"+Q38/M38","v":8.0337447931461831E-3},{"$f":"+E38-N38","v":1},null,null,{"$f":"M38/N38","v":601251.93242897361},{"$f":"F38-V38","v":4675.2170080785872},{"$f":"W38/V38","v":7.7758037120834941E-3}]
[null,null,null,null,null,null,null,null,null,{"$f":"+C39-G96","v":-2188883600},{"$f":"+J39/C39","v":{"$error":"#DIV/0!"}}]
[{"$f":"B40","v":"Carterton District"},"Carterton District",{"$f":"SUM(C41:C43)","v":2188251200},null,{"$f":"SUM(E41:E43)","v":4561},null,null,null,null,null,null,{"$f":"G75","v":2315440593},2170687200,4516,null,null,{"$f":"+C40-M40","v":17564000},8.0914468008103611E-3,{"$f":"+E40-N40","v":45}]
[{"$f":"$B$40&B41","v":"Carterton DistrictUrban Ward"},"Urban Ward",93045500,{"$f":"C41/$C$40","v":4.2520483937127512E-2},225,{"$f":"C41/E41","v":413535.55555555556},"Entered ",null,null,null,null,{"$f":"C41/$C$40*$L$40","v":98453654.5420295},92025500,222,null,null,{"$f":"+C41-M41","v":1020000},1.1083884358139864E-2,{"$f":"+E41-N41","v":3},null,null,{"$f":"M41/N41","v":414529.27927927929},{"$f":"F41-V41","v":-993.72372372372774},{"$f":"W41/V41","v":-2.3972340999686777E-3}]
[{"$f":"$B$40&B42","v":"Carterton DistrictUrban - Residential"},"Urban - Residential",607751500,{"$f":"C42/$C$40","v":0.27773388174081659},2299,{"$f":"C42/E42","v":264354.71944323619},null,79,null,null,null,{"$f":"C42/$C$40*$L$40","v":643076303.83414829},597840500,2267,23,null,{"$f":"+C42-M42","v":9911000},1.6578000319483206E-2,{"$f":"+E42-N42","v":32},null,null,{"$f":"M42/N42","v":263714.38023820025},{"$f":"F42-V42","v":640.33920503593981},{"$f":"W42/V42","v":2.4281542950276465E-3}]
[{"$f":"$B$40&B43","v":"Carterton DistrictRural Ward"},"Rural Ward",1487454200,{"$f":"C43/$C$40","v":0.67974563432205592},2037,{"$f":"C43/E43","v":730218.06578301429},null,214,null,null,null,{"$f":"C43/$C$40*$L$40","v":1573910634.6238222},1480821200,2027,190,null,{"$f":"+C43-M43","v":6633000},{"$f":"+Q43/M43","v":4.4792713664553157E-3},{"$f":"+E43-N43","v":10},null,null,{"$f":"M43/N43","v":730548.19930932415},{"$f":"F43-V43","v":-330.13352630985901},{"$f":"W43/V43","v":-4.5189835061119074E-4}]
[null,null,null,null,null,null,null,null,null,{"$f":"+C44-G97","v":-3546116700},{"$f":"+J44/C44","v":{"$error":"#DIV/0!"}}]
[{"$f":"B45","v":"South Wairarapa District"},"South Wairarapa District",{"$f":"SUM(C46:C48)","v":3612556200},null,{"$f":"SUM(E46:E48)","v":6598},null,null,null,null,null,null,{"$f":"G76","v":3724959199},3584414200,6524,null,null,{"$f":"+C45-M45","v":28142000},7.8512131773163935E-3,{"$f":"+E45-N45","v":74},null,null,null,{"$f":"F45-V45","v":0}]
[{"$f":"$B$45&B46","v":"South Wairarapa DistrictUrban Ward"},"Urban Ward",190419802,{"$f":"C46/$C$45","v":5.2710543852577299E-2},312,{"$f":"C46/E46","v":610319.87820512825},"Entered ",null,null,null,null,{"$f":"C46/$C$45*$L$45","v":196344625.20795071},188709802,313,null,null,{"$f":"+C46-M46","v":1710000},9.0615324793780448E-3,{"$f":"+E46-N46","v":-1},null,null,{"$f":"M46/N46","v":602906.7156549521},{"$f":"F46-V46","v":7413.1625501761446},{"$f":"W46/V46","v":1.2295704057837616E-2}]
[{"$f":"$B$45&B47","v":"South Wairarapa DistrictUrban - Residential"},"Urban - Residential",887809098,{"$f":"C47/$C$45","v":0.24575648068810665},3147,{"$f":"C47/E47","v":282112.83698760724},null,75,null,null,null,{"$f":"C47/$C$45*$L$45","v":915432863.45302868},865608098,3080,40,null,{"$f":"+C47-M47","v":22201000},2.5647865415418053E-2,{"$f":"+E47-N47","v":67},null,null,{"$f":"M47/N47","v":281041.59025974025},{"$f":"F47-V47","v":1071.2467278669938},{"$f":"W47/V47","v":3.8117017729544633E-3}]
[{"$f":"$B$45&B48","v":"South Wairarapa DistrictRural Ward"},"Rural Ward",2534327300,{"$f":"C48/$C$45","v":0.70153297545931603},3139,{"$f":"C48/E48","v":807367.72857597959},null,370,null,null,null,{"$f":"C48/$C$45*$L$45","v":2613181710.3390207},2530096300,3131,349,null,{"$f":"+C48-M48","v":4231000},{"$f":"+Q48/M48","v":1.672268363856348E-3},{"$f":"+E48-N48","v":8},null,null,{"$f":"M48/N48","v":808079.30373682524},{"$f":"F48-V48","v":-711.5751608456485},{"$f":"W48/V48","v":-8.8057590084919914E-4}]
[null,null,null,null,null,null,null,null,null,{"$f":"+C49-G98","v":-7041000},{"$f":"+J49/C49","v":{"$error":"#DIV/0!"}}]
[{"$f":"$B$50","v":"Tararua District"},"Tararua District",6806000,null,12,{"$f":"C50/E50","v":567166.66666666663},"Entered ",3,null,{"$f":"+J49+J44+J39+J34+J29+J24+J20+J15+J9","v":-26123793241},{"$f":"+J50/C50","v":-3838.3475229209521},{"$f":"G77","v":7041800},6806000,12,3,null,{"$f":"+C50-M50","v":0},0,{"$f":"+E49-N50","v":-12},null,null,{"$f":"M50/N50","v":567166.66666666663},{"$f":"F50-V50","v":0},{"$f":"W50/V50","v":0}]
[null,"Totals",{"$f":"+C50+C45+C40+C35+C30+C25+C20+C15+C9","v":112052918261},0,{"$f":"+E50+E45+E40+E35+E30+E25+E20+E15+E9","v":199332},{"$f":"SUM(F9:F50)","v":21002769.325743534},null,{"$f":"SUM(H9:H50)","v":1867},null,null,null,{"$f":"SUM(L10:L13,L16:L18,L21:L23,L26:L28,L31:L33,L36:L38,L41:L43,L46:L48,L50)","v":127056566043},{"$f":"+M50+M45+M40+M35+M30+M25+M20+M15+M9","v":111602546261},{"$f":"+N50+N45+N40+N35+N30+N25+N20+N15+N9","v":198641},{"$f":"SUM(O9:O50)","v":1723},null,{"$f":"+Q50+Q44+Q39+Q34+Q29+Q24+Q20+Q15+Q9","v":240933500},{"$f":"+Q51/M51","v":2.1588530734463654E-3},{"$f":"+S50+S44+S39+S34+S29+S24+S20+S15+S9","v":325},null,null,{"$f":"SUM(V9:V50)","v":21011519.446740489}]
[null,null,null,null,null,null,null,null,null,"QV is higher due to non rateable properties. \nUse this to check TLA returns numbers for reasonableness",null,{"$f":"G78-L51","v":0}]
[null,"Check",{"$f":"SUM(C54:C57)","v":112052918261},null,{"$f":"SUM(E54:E57)","v":199332},{"$f":"+C53/E53","v":562142.14607288339},null,null,null,null,null,null,104047833201,198024,null,null,{"$f":"+C53-M53","v":8005085060},null,null,null,null,510942.73419921339]
[null,"CBD Business",{"$f":"+C10","v":7854191500},7.019697813774417E-2,{"$f":"+E10","v":3401},{"$f":"+C54/E54","v":2309377.094972067},null,null,null,null,null,null,7612875000,3442,null,null,{"$f":"+C54-M54","v":241316500},null,null,null,null,2145774.7049275362]
[null,"Business",{"$f":"+C11+C16+C21+C26+C31+C36+C41+C46","v":11815134302},0.10571329864113301,{"$f":"+E11+E16+E21+E26+E31+E36+E41+E46","v":8254},{"$f":"+C55/E55","v":1431443.457959777},null,null,null,null,null,null,11060742500,8254,null,null,{"$f":"+C55-M55","v":754391802},null,null,null,null,1305288.9630937881]
[null,"Residential",{"$f":"+C12+C17+C22+C27+C32+C37+C42+C47","v":82006689919},0.73159906878874115,{"$f":"+E12+E17+E22+E27+E32+E37+E42+E47","v":172672},{"$f":"+C56/E56","v":474927.55003127316},null,null,null,null,null,null,75315678351,171446,null,null,{"$f":"+C56-M56","v":6691011568},null,null,null,null,426025.03897659993]
[null,"Rural",{"$f":"+C13+C18+C23+C28+C33+C38+C43+C48+C50","v":10376902540},9.2490654432381317E-2,{"$f":"+E13+E18+E23+E28+E33+E38+E43+E48+E50","v":15005},{"$f":"+C57/E57","v":691562.9816727757},null,null,null,null,null,null,10058537350,14882,null,null,{"$f":"+C57-M57","v":318365190},null,null,null,null,665264.16715956444]
[null,"Greytown Ward",535058000,"CV",null,null,null,null,null,null,null,null,517560100,null,null,null,{"$f":"+#REF!-M58","v":{"$error":"#REF!"}}]
[null,"Greytown Urban",0,"LV - not required any more",null,null,null,null,null,null,null,null,0,null,null,null,{"$f":"+C59-M59","v":0}]
[null,"Featherston Urban",78778700,"LV",null,null,null,null,null,null,null,null,78400200,null,null,null,{"$f":"+C60-M60","v":378500}]
[]
[]
[]
[null,"Wellington Regional Council"]
[null,"Quotable Value NZ - Net Equalised Capital Value"]
[]
[null,null,"No. Assessments","Net Equalised Capital Value",null,"No. Assessments","Net Equalised Capital Value"]
[null,null,"2015-09-01","2015-09-01","% Split","2016-09-01","2016-09-01","% Split","% Change",null,null,"change"]
[null,"Wellington City",76959,52481983388,0.48886473945949599,77487,63374831603,0.49879225904430602,{"$f":"(G69-D69)/D69","v":0.20755405020555395},null,null,{"$f":"H69-E69","v":9.9275195848100295E-3},"diff","diff",null,null,null,"diff in aveage"]
[null,"Hutt City",39614,17765263132,0.16548175529586329,39674,21472720375,0.1690012648990761,{"$f":"(G70-D70)/D70","v":0.20869137796905896},null,null,3.519509603212817E-3,{"$f":"G69-D69","v":10892848215},{"$f":"M70/D69","v":0.20755405020555395},null,{"$f":"D69/C69","v":681947.31464805931},{"$f":"G69/F69","v":817876.95488275448},{"$f":"Q70-P70","v":135929.64023469517}]
[null,"Upper Hutt City",16544,6890240057,6.4181938121051926E-2,16638,8129557067,6.398376188011172E-2,0.179865577940342,null,null,-1.9817624094020658E-4,3707457243,0.20869137796905896,null,448459.20967334782,541229.02593638154,{"$f":"Q71-P71","v":92769.816263033717}]
[null,"Porirua City",18367,8320112320,7.7501063774974621E-2,18501,10072475598,7.9275522011126545E-2,0.21061774295854699,null,null,1.774458236151924E-3,1239317010,0.179865577940342,null,416479.69396760158,488613.83982449817,72134.14585689659]
[null,"Kapiti District",24545,11056767942,0.10299275351826463,24679,12948799292,0.10191365700547671,0.17111974854902856,null,null,-1.0790965127879248E-3,1752363278,0.21061774295854699,null,452992.44950182392,544428.71185341338,91436.262351589452]
[null,"Masterton District",12215,4854863255,4.5222594632536868E-2,12273,5010740516,3.9437084379442502E-2,3.2107446247731646E-2,null,null,-5.7855102530943656E-3,1892031350,0.17111974854902856,null,450469.25817885518,524688.97815956885,74219.719980713679]
[null,"Carterton District",4552,2281210380,2.1249260147549798E-2,4619,2315440593,1.8223698822588799E-2,1.5005285483577362E-2,null,null,-3.0255613249609986E-3,155877261,3.2107446247731646E-2,null,397450.9418747442,408273.4878187892,10822.545944045007]
[null,"Sth Wairarapa District",6492,3696727160,3.4434665827424889E-2,6556,3724959199,2.9317329399091069E-2,7.6370361614677565E-3,null,null,-5.1173364283338199E-3,34230213,1.5005285483577362E-2,null,501144.63532513182,501286.12102186622,141.48569673439488]
[null,"Tararua District",11,7646800,7.1229222837520048E-5,10,7041800,5.5422558780762498E-5,-7.9118062457498556E-2,null,null,-1.5806664056757551E-5,28232039,7.6370361614677565E-3,null,569428.08995686995,568175.59472239169,-1252.495234478265]
[null,null,199299,107354814434,0.99999999999999989,200437,127056566043,1,0.18351996333720383,null,null,null,-605000,-7.9118062457498556E-2,null,695163.63636363635,704180,9016.3636363636469]
[null,null,null,null,null,{"$f":"Instructions!D6","v":"entered "},{"$f":"Instructions!D6","v":"entered "},null,null,null,null,null,{"$f":"SUM(M70:M78)","v":19701751609},0.18351996333720383]
[]
[null,null,null,null,null,"Difference",{"$f":"+C51-G78","v":-15003647782},{"$f":"+G81/C50","v":-2204.4736676461944}]
[]
[]
[]
[null,"Wellington Regional Council"]
[null,"Quotable Value NZ - Roll Values per certificate"]
[]
[null,null,"No. Assessments","Net Roll Value Capital Value",null,"No. Assessments","Net Roll Value Capital Value"]
[null,null,{"$f":"C68","v":"2015-09-01"},{"$f":"D68","v":"2015-09-01"},"% Split",{"$f":"+F68","v":"2016-09-01"},{"$f":"+G68","v":"2016-09-01"},"% Split","% Change"]
[null,"Wellington City",76959,52184947452,{"$f":"D90/$D$99","v":0.49219547087511301},77487,52786092552,{"$f":"G90/$G$99","v":0.4950584146124189},{"$f":"(G90-D90)/D90","v":1.151951145592197E-2}]
[null,"Hutt City",39674,21426900450,{"$f":"D91/$D$99","v":0.20209320639984155},39614,17505222650,{"$f":"G91/$G$99","v":0.16417407225225764},{"$f":"(G91-D91)/D91","v":-0.1830259028435445}]
[null,"Upper Hutt City",16638,8108185155,7.6474389745790142E-2,16544,6851077300,6.4253353535951865E-2,-0.1550418288394402]
[null,"Porirua City",18501,10039341750,9.4688579392792974E-2,18367,8176040200,7.6679619640951158E-2,-0.18559997222925498]
[null,"Kapiti District",24679,10936855450,0.10315370582785724,24545,10852317050,0.10177928719296281,-7.7296806551466306E-3]
[null,"Masterton District",12273,4744161900,4.4745757431797116E-2,12215,4713196900,4.4203078353860108E-2,-6.5269694948648363E-3]
[null,"Carterton District",4619,2210090200,2.0845022171691055E-2,4552,2188883600,2.0528612602261406E-2,-9.5953549769145167E-3]
[null,"Sth Wairarapa District",6556,3597555100,3.3931246708111838E-2,6492,3546116700,3.3257527251202221E-2,-1.4298154877461085E-2]
[null,"Tararua District",10,6491000,{"$f":"D98/$D$99","v":6.122150078600712E-5},11,7041000,6.6034558133891885E-5,8.4732706824834386E-2]
[null,null,199299,106024842852,{"$f":"SUM(E90:E98)","v":1.068188600053781},199299,{"$f":"SUM(G90:G98)","v":106625987952},{"$f":"SUM(H90:H98)","v":0.99999999999999989},5.6698513652987722E-3]
[null,null,null,null,null,{"$f":"Instructions!D6","v":"entered "},{"$f":"Instructions!D6","v":"entered "}]
[]
[null,null,null,null,null,"Difference",{"$f":"+C51-G99","v":5426930309}]

{"sheet":"Rates","index":49,"n_rows":78,"n_cols":26,"rows_kept":78,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council",null,null,null,null,null,null,null,"Rates target",null,{"$f":"+Essbase!F22","v":120781889.10991618},null,null,null,"Before Start - Copy Comparatives"]
[{"$f":"\"Rates \"&Instructions!D11","v":"Rates 2017/18"},null,null,null,null,null,{"$f":"+Essbase!F24","v":154826421.62010986},null,"Investments"]
["Printed: ",null,null,null,null,{"$f":"NOW()","v":"2018-11-01T16:46:44.800"},{"$f":"+G2-F18","v":6972448.4799391329},"Warm Welly",null,null,{"$f":"+F15+F16","v":116991207.70253305}]
[null,null,null,null,null,null,{"$f":"+Essbase!F52","v":3181767.0725559997},{"$f":"+G3-G4","v":3790681.4073831332},null,null,{"$f":"+K1-K3","v":3790681.407383129}]
["Summary",null,null,null,null,{"$f":"Instructions!D6","v":"entered "}]
[null,null,null,null,null,"Input Essbase Rates",null,"Net Rates","Gst","Total Rates","Total Rates '000's",null,"Total Rates Last Year","Last Year '000's","+/-","%","+/-","%"]
["General Rate ",null,null,null,null,{"$f":"+Essbase!F4","v":42481670.520543605},null,{"$f":"F7+G7","v":42481670.520543605},null,{"$f":"ROUND(SUM(H7:I7),0)","v":42481671},{"$f":"ROUND(J7/1000,0)","v":42482},null,39503815,{"$f":"ROUND(M7/1000,0)","v":39504},{"$f":"J7-M7","v":2977856},{"$f":"O7/M7","v":7.538147897867585E-2},{"$f":"+K7-N7","v":2978},{"$f":"+Q7/N7","v":7.5384771162413933E-2}]
["River Management Rate",null,null,null,null,{"$f":"+'Input Sheet'!B16","v":2097819},null,{"$f":"F8+G8","v":2097819},null,{"$f":"ROUND(SUM(H8:I8),0)","v":2097819},{"$f":"ROUND(J8/1000,0)","v":2098},null,5482806,{"$f":"ROUND(M8/1000,0)","v":5483},{"$f":"J8-M8","v":-3384987},-0.61738223092336297,{"$f":"+K8-N8","v":-3385},{"$f":"+Q8/N8","v":-0.6173627576144447}]
["Regional Transport Rate",null,null,null,null,{"$f":"+'Input Sheet'!C16","v":64656396.137165956},null,{"$f":"F9+G9","v":64656396.137165956},null,{"$f":"ROUND(SUM(H9:I9),0)","v":64656396},{"$f":"ROUND(J9/1000,0)","v":64656},null,59938543,{"$f":"ROUND(M9/1000,0)","v":59939},{"$f":"J9-M9","v":4717853},7.8711506217293267E-2,{"$f":"+K9-N9","v":4717},7.869667495286875E-2]
["Stadium Purposes Rate",null,null,null,null,{"$f":"+Essbase!F11","v":978091.35},null,{"$f":"F10+G10","v":978091.35},null,{"$f":"ROUND(SUM(H10:I10),0)","v":978091},{"$f":"ROUND(J10/1000,0)","v":978},null,2675788,{"$f":"ROUND(M10/1000,0)","v":2676},{"$f":"J10-M10","v":-1697697},-0.63446618341961325,{"$f":"+K10-N10","v":-1698},-0.63452914798206284]
[null,null,null,null,null,{"$f":"SUM(F7:F10)","v":110213977.00770956},null,{"$f":"SUM(H7:H10)","v":110213977.00770956},{"$f":"SUM(I7:I10)","v":0},{"$f":"SUM(J7:J10)","v":110213977},{"$f":"SUM(K7:K10)","v":110214},null,107600952,{"$f":"SUM(N7:N10)","v":107602},{"$f":"SUM(O7:O10)","v":2613025},2.4284404100811303E-2,{"$f":"SUM(Q7:Q10)","v":2612},2.4274641735283729E-2]
["Pest Rate",null,null,null,null,{"$f":"+Essbase!F17","v":472000},null,{"$f":"F12+G12","v":472000},null,{"$f":"ROUND(SUM(H12:I12),0)","v":472000},{"$f":"ROUND(J12/1000,0)","v":472},null,424000,{"$f":"ROUND(M12/1000,0)","v":424},{"$f":"J12-M12","v":48000},0.11320754716981132,{"$f":"+K12-N12","v":48},0.11320754716981132]
["SWD River Rates",null,null,null,null,{"$f":"+Essbase!F18","v":93297.36},null,{"$f":"F13+G13","v":93297.36},null,{"$f":"ROUND(SUM(H13:I13),0)","v":93297},{"$f":"ROUND(J13/1000,0)","v":93},null,91468,{"$f":"ROUND(M13/1000,0)","v":91},1829,{"$f":"O13/M13","v":1.9996064197314908E-2},{"$f":"+K13-N13","v":2},2.197802197802198E-2]
["Scheme Rates",null,null,null,null,{"$f":"+Essbase!F20","v":1389916.1159999999},null,{"$f":"F14+G14","v":1389916.1159999999},null,{"$f":"ROUND(SUM(H14:I14),0)","v":1389916},{"$f":"ROUND(J14/1000,0)","v":1390},null,1490770,{"$f":"ROUND(M14/1000,0)","v":1491},-100854,-6.7652287073123291E-2,{"$f":"+K14-N14","v":-101},-6.7739771965124082E-2]
["Regional Rates",null,null,null,null,{"$f":"SUM(F11:F14)","v":112169190.48370956},null,{"$f":"SUM(H11:H14)","v":112169190.48370956},{"$f":"SUM(I11:I14)","v":0},{"$f":"SUM(J11:J14)","v":112169190},{"$f":"SUM(K11:K14)","v":112169},null,109607190,{"$f":"SUM(N11:N14)","v":109608},2562000,2.3374378998312063E-2,{"$f":"SUM(Q11:Q14)","v":2561},2.3365082840668565E-2]
["WRS Rate",null,null,null,null,{"$f":"+Essbase!F12","v":4822017.2188234972},null,{"$f":"F16+G16","v":4822017.2188234972},null,{"$f":"ROUND(SUM(H16:I16),0)","v":4822017},{"$f":"ROUND(J16/1000,0)","v":4822},null,4767886,{"$f":"ROUND(M16/1000,0)","v":4768},54131,{"$f":"O16/M16","v":1.1353249637260622E-2},{"$f":"+K16-N16","v":54},1.1325503355704697E-2]
["Water Supply Levy",null,null,null,null,{"$f":"+Essbase!F23","v":30862765.437637679},null,{"$f":"F17+G17","v":30862765.437637679},null,{"$f":"ROUND(SUM(H17:I17),0)","v":30862765},{"$f":"ROUND(J17/1000,0)","v":30863},null,29097546,{"$f":"ROUND(M17/1000,0)","v":29098},1765219,6.0665562656039791E-2,{"$f":"+K17-N17","v":1765},6.0657089834352876E-2]
["Total Rates & Levies",null,null,null,null,{"$f":"SUM(F15:F17)","v":147853973.14017072},null,{"$f":"SUM(H15:H17)","v":147853973.14017072},{"$f":"SUM(I15:I17)","v":0},{"$f":"SUM(J15:J17)","v":147853972},{"$f":"SUM(K15:K17)","v":147854},null,143472622,{"$f":"SUM(N15:N17)","v":143474},{"$f":"SUM(O15:O17)","v":4381350},{"$f":"O18/M18","v":3.0537881993959796E-2},{"$f":"SUM(Q15:Q17)","v":4380},{"$f":"+Q18/N18","v":3.0528179321688949E-2}]
[null,null,null,null,null,null,{"$f":"Essbase!F23+Essbase!F22-Rates!F18","v":3790681.4073831439},null,null,{"$f":"SUM(J7:J10,J12:J14,J16)","v":116991207},"Total regional rates",null,{"$f":"SUM(M7:M10,M12:M14,M16)","v":114375076},null,{"$f":"SUM(O7:O10,O12:O14,O16)","v":2616131},{"$f":"O19/M19","v":2.287326130388757E-2}]
["By Regional Rate Type",null,null,null,null,null,null,null,null,{"$f":"Essbase!F22-Rates!J19","v":3790682.1099161804},"rec to Essbase"]
[null,null,null,null,null,"GENERAL RATE",null,null,"RIVER MANAGEMENT RATE",null,null,"REGIONAL TRANSPORT RATE",null,null,"ECONOMIC DEVELOPMENT RATE",null,null,"STADIUM PURPOSES RATE",null,null,"TOTAL REGIONAL RATES"]
[null,null,null,null,null,{"$f":"+Instructions!D11","v":"2017/18"},{"$f":"+Instructions!E11","v":"2016/17"}," % Change",{"$f":"F22","v":"2017/18"},{"$f":"G22","v":"2016/17"}," % Change",{"$f":"F22","v":"2017/18"},{"$f":"G22","v":"2016/17"}," % Change",{"$f":"I22","v":"2017/18"},{"$f":"J22","v":"2016/17"}," % Change",{"$f":"F22","v":"2017/18"},{"$f":"G22","v":"2016/17"}," % Change",{"$f":"F22","v":"2017/18"},{"$f":"G22","v":"2016/17"},"Change"," % Change"]
["Wellington City",null,null,null,"Round",{"$f":"ROUND($J$7*(NRV!G69/NRV!$G$78)/1000,3)+0","v":21189.528999999999},19312.022000000001,{"$f":"(F23-G23)/G23","v":9.7219597202198596E-2},{"$f":"ROUND($J$8*'Input Sheet'!B7/'Input Sheet'!$B$16/1000,3)+0","v":0},42.09,{"$f":"(I23-J23)/J23","v":-1},{"$f":"ROUND($H$9*'Input Sheet'!C7/'Input Sheet'!$C$16/1000,3)","v":44814.091999999997},35832.81,{"$f":"(L23-M23)/M23","v":0.25064408847645497},{"$f":"ROUND($J$16*'Input Sheet'!E7/'Input Sheet'!$E$16/1000,3)+0","v":2299.8510000000001},2234.04,{"$f":"(O23-P23)/P23","v":2.9458290809475277E-2},{"$f":"Stad!D8/1000","v":580.98599999999999},1589.4169999999999,{"$f":"(R23-S23)/S23","v":-0.63446597085598055},{"$f":"F23+I23+L23+R23+O23","v":68884.457999999999},{"$f":"G23+J23+M23+S23+P23","v":59010.379000000001},{"$f":"+U23-V23","v":9874.0789999999979},{"$f":"(U23-V23)/V23","v":0.16732783566768819}]
["Lower Hutt City",null,null,null,null,{"$f":"ROUND($J$7*(NRV!G70/NRV!$G$78)/1000,3)","v":7179.4560000000001},6537.1610000000001,9.8252896020153108E-2,{"$f":"ROUND($J$8*'Input Sheet'!B8/'Input Sheet'!$B$16/1000,3)","v":0},3528.87,{"$f":"(I24-J24)/J24","v":-1},{"$f":"ROUND($H$9*'Input Sheet'!C8/'Input Sheet'!$C$16/1000,3)","v":7797.0619999999999},10622.727999999999,-0.26600191589203825,{"$f":"ROUND($J$16*'Input Sheet'!E8/'Input Sheet'!$E$16/1000,3)","v":862.25199999999995},871.74400000000003,{"$f":"(O24-P24)/P24","v":-1.088851772997586E-2},{"$f":"Stad!D14/1000","v":190.92400000000001},522.31399999999996,-0.63446509187959732,{"$f":"F24+I24+L24+R24+O24","v":16029.694000000001},{"$f":"G24+J24+M24+S24+P24","v":22082.816999999995},{"$f":"+U24-V24","v":-6053.1229999999941},{"$f":"(U24-V24)/V24","v":-0.27411009202313252}]
["Upper Hutt City",null,null,null,null,{"$f":"ROUND($J$7*(NRV!G71/NRV!$G$78)/1000,3)","v":2718.1370000000002},2535.431,7.2061120969176495E-2,{"$f":"ROUND($J$8*'Input Sheet'!B9/'Input Sheet'!$B$16/1000,3)","v":678.04499999999996},609.72400000000005,{"$f":"(I25-J25)/J25","v":0.11205233843509507},{"$f":"ROUND($H$9*'Input Sheet'!C9/'Input Sheet'!$C$16/1000,3)","v":2732.3809999999999},4226.9759999999997,-0.35358492690755755,{"$f":"ROUND($J$16*'Input Sheet'!E9/'Input Sheet'!$E$16/1000,3)","v":343.19799999999998},347.55399999999997,-1.2533304177192594E-2,{"$f":"Stad!D19/1000","v":51.447000000000003},140.74600000000001,-0.63446918562516874,{"$f":"F25+I25+L25+R25+O25","v":6523.2080000000005},7860.4309999999996,-1337.222999999999,-0.17012082416345861]
["Porirua City",null,null,null,null,{"$f":"ROUND($J$7*(NRV!G72/NRV!$G$78)/1000,3)","v":3367.7570000000001},3061.5880000000002,0.10000333160438303,{"$f":"ROUND($J$8*'Input Sheet'!B10/'Input Sheet'!$B$16/1000,3)","v":28.308},27.603999999999999,{"$f":"(I26-J26)/J26","v":2.5503550210114499E-2},{"$f":"ROUND($H$9*'Input Sheet'!C10/'Input Sheet'!$C$16/1000,3)","v":3424.223},5556.47,-0.38374129618264835,{"$f":"ROUND($J$16*'Input Sheet'!E10/'Input Sheet'!$E$16/1000,3)","v":354.52600000000001},354.947,-1.1860925715670009E-3,{"$f":"Stad!D24/1000","v":70.225999999999999},192.12200000000001,-0.63447184601451168,{"$f":"F26+I26+L26+R26+O26","v":7245.04},9192.7309999999998,-1947.6909999999998,-0.21187294613537586]
["Kapiti District",null,null,null,null,{"$f":"ROUND($J$7*(NRV!G73/NRV!$G$78)/1000,3)","v":4329.4620000000004},4068.607,6.4114081305960607E-2,{"$f":"ROUND($J$8*'Input Sheet'!B11/'Input Sheet'!$B$16/1000,3)","v":1368.2260000000001},1251.7339999999999,{"$f":"(I27-J27)/J27","v":9.306450092431795E-2},{"$f":"ROUND($H$9*'Input Sheet'!C11/'Input Sheet'!$C$16/1000,3)","v":4110.5789999999997},2847.8429999999998,0.44340084758885934,{"$f":"ROUND($J$16*'Input Sheet'!E11/'Input Sheet'!$E$16/1000,3)","v":491.42},489.42200000000003,4.0823665466611439E-3,{"$f":"Stad!D29/1000","v":47.34},129.50800000000001,-0.63446273589276336,10347.027,8787.1140000000014,1559.9129999999986,0.17752279075928665]
["Masterton District",null,null,null,null,{"$f":"ROUND($J$7*(NRV!G74/NRV!$G$78)/1000,3)","v":1675.3530000000001},1786.4649999999999,-6.2196572560895322E-2,{"$f":"ROUND($J$8*'Input Sheet'!B12/'Input Sheet'!$B$16/1000,3)","v":0},0,null,{"$f":"ROUND($H$9*'Input Sheet'!C12/'Input Sheet'!$C$16/1000,3)","v":909.36},290.01299999999998,2.1355835772879148,{"$f":"ROUND($J$16*'Input Sheet'!E12/'Input Sheet'!$E$16/1000,3)","v":241.56200000000001},245.02600000000001,-1.4137275227934988E-2,{"$f":"Stad!D34/1000","v":19.562000000000001},53.515999999999998,-0.63446445922714689,2845.837,2375.02,470.81700000000001,0.1982370674773265]
["Carterton District",null,null,null,null,{"$f":"ROUND($J$7*(NRV!G75/NRV!$G$78)/1000,3)","v":774.173},839.42700000000002,-7.7736360636481816E-2,{"$f":"ROUND($J$8*'Input Sheet'!B13/'Input Sheet'!$B$16/1000,3)","v":23.24},22.783999999999999,{"$f":"(I29-J29)/J29","v":2.0014044943820204E-2},{"$f":"ROUND($H$9*'Input Sheet'!C13/'Input Sheet'!$C$16/1000,3)","v":333.78899999999999},185.69399999999999,0.79752172929658471,{"$f":"ROUND($J$16*'Input Sheet'!E13/'Input Sheet'!$E$16/1000,3)","v":90.905000000000001},86.971999999999994,4.5221450581796524E-2,{"$f":"Stad!D39/1000","v":6.8460000000000001},18.731000000000002,-0.63450963643158398,1228.953,1153.6079999999999,75.345000000000027,6.5312480495974393E-2]
["Sth Wairarapa District",null,null,null,null,{"$f":"ROUND($J$7*(NRV!G76/NRV!$G$78)/1000,3)","v":1245.4490000000001},1360.3009999999999,-8.4431313363733371E-2,{"$f":"ROUND($J$8*'Input Sheet'!B14/'Input Sheet'!$B$16/1000,3)","v":0},0,null,{"$f":"ROUND($H$9*'Input Sheet'!C14/'Input Sheet'!$C$16/1000,3)","v":534.91},376.01,0.4225951437461769,{"$f":"ROUND($J$16*'Input Sheet'!E14/'Input Sheet'!$E$16/1000,3)","v":138.05099999999999},137.93,8.7725657942420716E-4,{"$f":"Stad!D44/1000","v":10.76},29.434000000000001,-0.63443636610722287,{"$f":"F30+I30+L30+R30+O30","v":1929.1699999999998},1903.675,25.494999999999891,1.3392517105073025E-2]
["Tararua District",null,null,null,null,{"$f":"ROUND($J$7*(NRV!G77/NRV!$G$78)/1000,3)","v":2.3540000000000001},2.8140000000000001,-0.1634683724235963,{"$f":"ROUND($J$8*'Input Sheet'!B15/'Input Sheet'!$B$16/1000,3)","v":0},0,null,{"$f":"ROUND($H$9*'Input Sheet'!C15/'Input Sheet'!$C$16/1000,3)","v":0},0,null,{"$f":"ROUND($J$16*'Input Sheet'!E15/'Input Sheet'!$E$16/1000,3)","v":0.252},0.252,0,{"$f":"Stad!D49/1000","v":0},0,null,2.6059999999999999,3.0659999999999998,-0.45999999999999996,-0.15003261578604044]
["Regional Rates",null,null,null,null,{"$f":"SUM(F23:F31)","v":42481.670000000006},39503.815999999999,{"$f":"(F32-G32)/G32","v":7.5381426442448163E-2},{"$f":"SUM(I23:I31)","v":2097.819},5482.8059999999996,{"$f":"(I32-J32)/J32","v":-0.61738223092336297},{"$f":"SUM(L23:L31)","v":64656.395999999993},59938.544000000002,{"$f":"(L32-M32)/M32","v":7.8711488220334344E-2},{"$f":"SUM(O23:O31)","v":4822.0169999999998},4767.8869999999997,{"$f":"(O32-P32)/P32","v":1.1353037519555333E-2},{"$f":"SUM(R23:R31)","v":978.09100000000001},2675.788,{"$f":"(R32-S32)/S32","v":-0.63446618341961325},{"$f":"SUM(U23:U31)","v":115035.99299999999},{"$f":"SUM(V23:V31)","v":112368.841},{"$f":"+U32-V32","v":2667.1519999999873},{"$f":"(U32-V32)/V32","v":2.3735690216827879E-2}]
["Check",null,null,null,null,{"$f":"+F32-J7/1000","v":-9.9999999656574801E-4},{"$f":"+G32-M7/1000","v":9.9999999656574801E-4},null,{"$f":"+I32-J8/1000","v":0},null,null,{"$f":"+L32-H9/1000","v":-1.3716596004087478E-4},null,null,{"$f":"+O32-J16/1000","v":0},null,null,{"$f":"+R32-J10/1000","v":0},null,null,{"$f":"J11+J16-U32*1000","v":1.0000000149011612}]
[]
["Impact by Category"]
[null,null,"ECV Movement",null,null,{"$f":"F21","v":"GENERAL RATE"},null,null,{"$f":"I21","v":"RIVER MANAGEMENT RATE"},null,null,{"$f":"L21","v":"REGIONAL TRANSPORT RATE"},null,null,"ECONOMIC DEVELOPMENT RATE",null,null,{"$f":"R21","v":"STADIUM PURPOSES RATE"},null,null,{"$f":"U21","v":"TOTAL REGIONAL RATES"}]
[null,"Total GR Last Year & This years ECV %","GR M'ment - Total","ECV M'ment","Change %","Change $000","Change %",null,"Change $000","Change %",null,"Change $000","Change %",null,"Change $000","Change %",null,"Change $000","Change %",null,"Change $000","Change %"]
["Wellington City",{"$f":"$G$32*NRV!H69","v":19704.197623510601},{"$f":"F23-G23","v":1877.5069999999978},{"$f":"B38-G23","v":392.17562351060042},{"$f":"+D38/V23","v":6.6458753554285831E-3},{"$f":"-D38+C38","v":1485.3313764893974},{"$f":"+F38/V23","v":2.5170680169490138E-2},null,{"$f":"+I23-J23","v":-42.09},{"$f":"+I38/V23","v":-7.1326435642787519E-4},null,{"$f":"+L23-M23","v":8981.2819999999992},{"$f":"+L38/$V$23","v":0.15219834463357707},null,{"$f":"+O23-P23","v":65.811000000000149},{"$f":"+O38/$V$23","v":1.1152444894482062E-3},null,{"$f":"+R23-S23","v":-1008.4309999999999},{"$f":"+R38/V23","v":-1.7089044623827952E-2},null,{"$f":"F38+I38+L38+R38+D38+O38","v":9874.0789999999961},{"$f":"+U38/V23","v":0.16732783566768816}]
["Lower Hutt City",{"$f":"$G$32*NRV!H70","v":6676.1948723403611},{"$f":"F24-G24","v":642.29500000000007},{"$f":"B39-G24","v":139.03387234036109},{"$f":"+D39/V24","v":6.2960206725600773E-3},{"$f":"-D39+C39","v":503.26112765963899},{"$f":"+F39/V24","v":2.2789715988663906E-2},null,-3528.87,-0.15980162313530927,null,-2825.6659999999993,{"$f":"+L39/V24","v":-0.12795767858783597},null,{"$f":"+O24-P24","v":-9.4920000000000755},{"$f":"+O39/$V$23","v":-1.6085305942536101E-4},null,-331.39,-1.5006690496054015E-2,null,{"$f":"F39+I39+L39+R39+D39+O39","v":-6053.1229999999996},-0.2741100920231328]
["Upper Hutt City",{"$f":"$G$32*NRV!H71","v":2527.6027562997474},{"$f":"F25-G25","v":182.70600000000013},{"$f":"B40-G25","v":-7.8282437002526422},{"$f":"+D40/V25","v":-9.9590514823584639E-4},{"$f":"-D40+C40","v":190.53424370025277},{"$f":"+F40/V25","v":2.4239668753564887E-2},null,68.320999999999913,8.6917625763777984E-3,null,-1494.5949999999998,-0.19014160928325685,null,-4.3559999999999945,-7.3817522846277505E-5,null,-89.299000000000007,-1.1360572976214664E-2,null,-1337.2229999999997,-0.17012082416345869]
["Porirua City",{"$f":"$G$32*NRV!H72","v":3131.6856348314927},306.16899999999987,{"$f":"B41-G26","v":70.097634831492542},7.6253329757492681E-3,{"$f":"-D41+C41","v":236.07136516850733},2.5680221162623744E-2,null,0.70400000000000063,7.6582247430061933E-5,null,-2132.2470000000003,-0.23194924337501013,null,-0.42099999999999227,-7.1343381814238518E-6,null,-121.89600000000002,-1.3260042091952872E-2,null,-1947.6910000000005,-0.21187294613537594]
["Kapiti District",{"$f":"$G$32*NRV!H73","v":4025.9783542314626},260.85500000000047,{"$f":"B42-G27","v":-42.628645768537353},{"$f":"+D42/V27","v":-4.8512680919511626E-3},303.48364576853783,3.4537351600142867E-2,null,116.49200000000019,1.3257139943785886E-2,null,{"$f":"+L27-M27","v":1262.7359999999999},0.14370315441452106,null,1.9979999999999905,3.3858450561722209E-5,null,-82.168000000000006,-9.3509655160955007E-3,null,1559.9130000000005,0.17752279075928687]
["Masterton District",{"$f":"$G$32*NRV!H74","v":1557.9153249019707},-111.11199999999985,-228.54967509802918,-9.6230631783323584E-2,{"$f":"-D43+C43","v":117.43767509802933},{"$f":"+F43/V28","v":4.9447025750532343E-2},null,0,0,null,619.34699999999998,0.26077548820641511,null,-3.4639999999999986,-5.8701537910813933E-5,null,-33.953999999999994,-1.4296300662731258E-2,null,470.81700000000018,0.19823706747732658]
["Carterton District",{"$f":"$G$32*NRV!H75","v":719.9056451269646},-65.254000000000019,-119.52135487303542,-0.10360655861699591,{"$f":"-D44+C44","v":54.267354873035401},4.7041416905079889E-2,null,0.45599999999999952,3.9528158611937465E-4,null,148.095,0.12837549670251941,null,3.9330000000000069,6.6649292321949109E-5,null,-11.885000000000002,-1.0302459761028011E-2,null,75.344999999999985,6.5312480495974365E-2]
["Sth Wairarapa District",{"$f":"$G$32*NRV!H76","v":1158.146386193084},-114.85199999999986,-202.1546138069159,-0.10619176792620375,87.302613806916042,4.5860041134603353E-2,null,0,0,null,158.89999999999998,8.3470130143012841E-2,null,0.1209999999999809,2.0504867457296098E-6,null,-18.673999999999999,-9.8094475159888114E-3,null,25.49500000000009,1.339251710507313E-2]
["Tararua District",{"$f":"$G$32*NRV!H77","v":2.1894025643244261},-0.45999999999999996,-0.62459743567557391,-0.20371736323404238,{"$f":"-D46+C46","v":0.16459743567557394},5.3684747448001939E-2,null,0,0,null,0,0,null,0,0,null,0,0,null,-0.45999999999999996,-0.15003261578604044]
[null,{"$f":"SUM(B38:B46)","v":39503.816000000013},{"$f":"SUM(C38:C46)","v":2977.8539999999985},{"$f":"SUM(D38:D46)","v":7.9665163355002733E-12},{"$f":"SUM(E38:E46)","v":-0.4950262657970147},{"$f":"SUM(F38:F46)","v":2977.8539999999907},2.6500709391493953E-2,null,-3384.9869999999996,-3.0123893508877606E-2,null,4717.8519999999917,4.1985411240470047E-2,null,54.130000000000109,9.1729626071373148E-4,null,-1697.6970000000001,-1.5108254075522591E-2,null,{"$f":"F47+I47+L47+R47","v":2613.0219999999827},2.3253973047563804E-2]
[]
[]
["By Regional Rate Type - Rounding Only"]
[null,null,null,null,null,{"$f":"+F36","v":"GENERAL RATE"},null,null,{"$f":"+I36","v":"RIVER MANAGEMENT RATE"},null,null,{"$f":"+L36","v":"REGIONAL TRANSPORT RATE"},null,null,"ECONOMIC DEVELOPMENT RATE",null,null,{"$f":"+R36","v":"STADIUM PURPOSES RATE"},null,null,"TOTAL REGIONAL RATES"]
[null,null,null,null,null,{"$f":"F22","v":"2017/18"},{"$f":"G22","v":"2016/17"}," % Change",{"$f":"I22","v":"2017/18"},{"$f":"J22","v":"2016/17"}," % Change",{"$f":"L22","v":"2017/18"},{"$f":"M22","v":"2016/17"}," % Change",{"$f":"O22","v":"2017/18"},{"$f":"P22","v":"2016/17"}," % Change",{"$f":"R22","v":"2017/18"},{"$f":"S22","v":"2016/17"}," % Change",{"$f":"U22","v":"2017/18"},{"$f":"V22","v":"2016/17"}," % Change",null,"Diff"]
["Wellington City",null,null,null,"Round",{"$f":"ROUND(F23,0)+2","v":21192},{"$f":"ROUND(G23,0)","v":19312},{"$f":"ROUND((F53-G53)/G53,4)","v":9.7299999999999998E-2},{"$f":"ROUND(I23,0)+1","v":1},{"$f":"ROUND(J23,0)+1","v":43},{"$f":"ROUND((I53-J53)/J53,4)","v":-0.97670000000000001},{"$f":"ROUND(L23,0)","v":44814},{"$f":"ROUND(M23,0)","v":35833},{"$f":"ROUND((L53-M53)/M53,4)","v":0.25059999999999999},{"$f":"ROUND(O23,0)","v":2300},{"$f":"ROUND(P23,0)","v":2234},{"$f":"ROUND((O53-P53)/P53,4)","v":2.9499999999999998E-2},{"$f":"ROUND(R23,0)","v":581},1589,{"$f":"ROUND((R53-S53)/S53,4)","v":-0.63439999999999996},{"$f":"F53+I53+L53+R53+O53-1","v":68887},{"$f":"G53+J53+M53+S53+P53","v":59011},{"$f":"ROUND((U53-V53)/V53,4)","v":0.16739999999999999},null,{"$f":"+U53-V53-U68","v":-1}]
["Lower Hutt City",null,null,null,null,{"$f":"ROUND(F24,0)","v":7179},{"$f":"ROUND(G24,0)","v":6537},{"$f":"ROUND((F54-G54)/G54,4)","v":9.8199999999999996E-2},{"$f":"ROUND(I24,0)","v":0},{"$f":"ROUND(J24,0)","v":3529},{"$f":"ROUND((I54-J54)/J54,4)","v":-1},{"$f":"ROUND(L24,0)","v":7797},10623,{"$f":"ROUND((L54-M54)/M54,4)","v":-0.26600000000000001},{"$f":"ROUND(O24,0)","v":862},872,{"$f":"ROUND((O54-P54)/P54,4)","v":-1.15E-2},191,{"$f":"ROUND(S24,0)","v":522},{"$f":"ROUND((R54-S54)/S54,4)","v":-0.6341},{"$f":"F54+I54+L54+R54+O54","v":16029},{"$f":"G54+J54+M54+S54+P54","v":22083},{"$f":"ROUND((U54-V54)/V54,4)","v":-0.27410000000000001},null,{"$f":"+U54-V54-U69","v":0}]
["Upper Hutt City",null,null,null,null,{"$f":"ROUND(F25,0)","v":2718},2535,{"$f":"ROUND((F55-G55)/G55,4)","v":7.22E-2},{"$f":"ROUND(I25,0)","v":678},{"$f":"ROUND(J25,0)","v":610},0.1115,2732,4227,{"$f":"ROUND((L55-M55)/M55,4)","v":-0.35370000000000001},343,348,{"$f":"ROUND((O55-P55)/P55,4)","v":-1.44E-2},51,141,{"$f":"ROUND((R55-S55)/S55,4)","v":-0.63829999999999998},{"$f":"F55+I55+L55+R55+O55","v":6522},{"$f":"G55+J55+M55+S55+P55","v":7861},-0.17030000000000001,null,0]
["Porirua City",null,null,null,null,{"$f":"ROUND(F26,0)","v":3368},3062,9.9900000000000003E-2,28,28,0,3424,5556,-0.38369999999999999,355,355,0,70,192,-0.63539999999999996,7245,{"$f":"G56+J56+M56+S56+P56","v":9193},-0.21190000000000001,null,0]
["Kapiti District",null,null,null,null,4329,4069,6.3899999999999998E-2,1368,1252,9.2700000000000005E-2,4111,2848,0.44350000000000001,491,489,4.1000000000000003E-3,47,130,-0.63849999999999996,10346,8788,0.17730000000000001,null,0]
["Masterton District",null,null,null,null,1675,1786,-6.2199999999999998E-2,0,0,null,909,290,2.1345000000000001,242,245,-1.2200000000000001E-2,{"$f":"ROUND(R28,0)","v":20},54,-0.62960000000000005,{"$f":"F58+I58+L58+R58+O58","v":2846},2375,0.1983,null,0]
["Carterton District",null,null,null,null,774,839,-7.7499999999999999E-2,23,23,0,334,186,0.79569999999999996,91,87,4.5999999999999999E-2,7,19,-0.63160000000000005,1229,1154,6.5000000000000002E-2,null,{"$f":"+U59-V59-U74","v":1}]
["Sth Wairarapa District",null,null,null,null,1245,1360,-8.4599999999999995E-2,0,0,null,535,376,0.4229,138,138,0,11,29,-0.62070000000000003,1929,1903,1.37E-2,null,0]
["Tararua District",null,null,null,null,2,3,-0.33329999999999999,0,0,null,0,0,null,0,0,null,0,0,null,2,3,-0.33329999999999999,null,0]
[null,null,null,null,null,{"$f":"SUM(F53:F61)","v":42482},{"$f":"SUM(G53:G61)","v":39503},7.5399999999999995E-2,{"$f":"SUM(I53:I61)","v":2098},{"$f":"SUM(J53:J61)","v":5485},{"$f":"(I62-J62)/J62","v":-0.61750227894257059},{"$f":"SUM(L53:L61)","v":64656},{"$f":"SUM(M53:M61)","v":59939},7.8700000000000006E-2,{"$f":"SUM(O53:O61)","v":4822},{"$f":"SUM(P53:P61)","v":4768},1.1299999999999999E-2,{"$f":"SUM(R53:R61)","v":978},{"$f":"SUM(S53:S61)","v":2676},-0.63449999999999995,{"$f":"SUM(U53:U61)","v":115035},{"$f":"SUM(V53:V61)","v":112371},{"$f":"ROUND((U62-V62)/V62,4)","v":2.3699999999999999E-2},null,{"$f":"SUM(Y53:Y61)","v":0}]
["Checking",null,null,null,null,{"$f":"K7-F62","v":0},null,null,{"$f":"K8-I62","v":0},null,null,{"$f":"K9-L62","v":0},null,null,{"$f":"+K16-O62","v":0},null,null,{"$f":"K10-R62","v":0},null,null,{"$f":"K11+K16-U62","v":1},null,"total doesn't incl area specific rates"]
[]
["Impact by Category - Rounding Only"]
[null,null,"ECV MOVEMENT",null,null,{"$f":"F21","v":"GENERAL RATE"},null,null,{"$f":"I21","v":"RIVER MANAGEMENT RATE"},null,null,{"$f":"L21","v":"REGIONAL TRANSPORT RATE"},null,null,"ECONOMIC DEVELOPMENT RATE",null,null,{"$f":"R21","v":"STADIUM PURPOSES RATE"},null,null,{"$f":"U21","v":"TOTAL REGIONAL RATES"}]
[null,null,null,"ECV Change $000","ECV Change %","Change $000","Change %",null,"Change $000","Change %",null,"Change $000","Change %",null,"Change $000","Change %",null,"Change $000","Change %",null,"Change $000","Change %","Change % (Added)","Diff","Change % (rounded)"]
["Wellington City",null,"Round",{"$f":"ROUND(D38,0)","v":392},{"$f":"ROUND(D68/$V53,4)","v":6.6E-3},{"$f":"F53-G53-D68","v":1488},{"$f":"ROUND(F68/$V53,4)","v":2.52E-2},null,{"$f":"I53-J53","v":-42},{"$f":"ROUND(I68/$V53,4)","v":-6.9999999999999999E-4},null,{"$f":"L53-M53","v":8981},{"$f":"ROUND(L68/$V53,4)","v":0.1522},null,{"$f":"O53-P53","v":66},{"$f":"ROUND(O68/$V53,4)","v":1.1000000000000001E-3},null,{"$f":"R53-S53","v":-1008},{"$f":"ROUND(R68/$V53,4)","v":-1.7100000000000001E-2},null,{"$f":"D68+F68+I68+L68+R68+O68","v":9877},{"$f":"ROUND(U68/$V53,4)","v":0.16739999999999999},{"$f":"E68+G68+J68+M68+S68+P68","v":0.1673},{"$f":"V68-W68","v":9.9999999999988987E-5},{"$f":"+W53","v":0.16739999999999999},{"$f":"V68-Y68","v":0}]
["Lower Hutt City",null,"Round",{"$f":"ROUND(D39,0)","v":139},{"$f":"ROUND(D69/$V54,4)","v":6.3E-3},{"$f":"F54-G54-D69","v":503},2.2800000000000001E-2,null,{"$f":"I54-J54","v":-3529},{"$f":"ROUND(I69/$V54,4)","v":-0.1598},null,{"$f":"L54-M54","v":-2826},-0.128,null,{"$f":"O54-P54","v":-10},{"$f":"ROUND(O69/$V54,4)","v":-5.0000000000000001E-4},null,{"$f":"R54-S54","v":-331},{"$f":"ROUND(R69/$V54,4)","v":-1.4999999999999999E-2},null,{"$f":"D69+F69+I69+L69+R69+O69","v":-6054},{"$f":"ROUND(U69/$V54,4)","v":-0.27410000000000001},{"$f":"E69+G69+J69+M69+S69+P69","v":-0.2742},{"$f":"V69-W69","v":9.9999999999988987E-5},{"$f":"+W54","v":-0.27410000000000001},{"$f":"V69-Y69","v":0}]
["Upper Hutt City",null,"Round",{"$f":"ROUND(D40,0)","v":-8},-1E-3,191,2.4299999999999999E-2,null,68,{"$f":"ROUND(I70/$V55,4)","v":8.6999999999999994E-3},null,{"$f":"L55-M55","v":-1495},-0.19020000000000001,null,{"$f":"O55-P55","v":-5},-5.9999999999999995E-4,null,-90,-1.14E-2,null,-1339,{"$f":"ROUND(U70/$V55,4)","v":-0.17030000000000001},-0.17019999999999999,-1.0000000000001674E-4,-0.17030000000000001,0]
["Porirua City",null,"Round",70,7.6E-3,236,2.5700000000000001E-2,null,0,0,null,-2132,-0.2319,null,0,0,null,-122,-1.3299999999999999E-2,null,-1948,-0.21190000000000001,-0.21190000000000001,0,-0.21190000000000001,0]
["Kapiti District",null,"Round",{"$f":"ROUND(D42,0)","v":-43},-4.8999999999999998E-3,303,3.4500000000000003E-2,null,116,1.32E-2,null,1263,0.14369999999999999,null,2,2.0000000000000001E-4,null,-83,-9.4000000000000004E-3,null,1558,0.17730000000000001,0.17730000000000001,0,0.17730000000000001,0]
["Masterton District",null,"Round",-229,-9.64E-2,118,4.9700000000000001E-2,null,0,0,null,{"$f":"L58-M58","v":619},0.2606,null,{"$f":"O58-P58","v":-3},-1.2999999999999999E-3,null,-34,-1.43E-2,null,{"$f":"D73+F73+I73+L73+R73+O73","v":471},{"$f":"ROUND(U73/$V58,4)","v":0.1983},0.1983,0,0.1983,0]
["Carterton District",null,"Round",-120,-0.104,55,4.7699999999999999E-2,null,{"$f":"I59-J59-1","v":-1},-8.9999999999999998E-4,null,{"$f":"L59-M59","v":148},0.12820000000000001,null,{"$f":"O59-P59","v":4},3.5000000000000001E-3,null,-12,-1.04E-2,null,74,6.4100000000000004E-2,6.4100000000000004E-2,0,6.5000000000000002E-2,-8.9999999999999802E-4]
["Sth Wairarapa District",null,"Round",-202,-0.1061,87,4.5699999999999998E-2,null,0,0,null,159,8.3599999999999994E-2,null,0,0,null,-18,-9.4999999999999998E-3,null,26,1.37E-2,1.3699999999999992E-2,0,1.37E-2,0]
["Tararua District",null,"Round",{"$f":"ROUND(D46,0)","v":-1},-0.33329999999999999,{"$f":"F61-G61-D76","v":0},0,null,0,0,null,0,0,null,0,0,null,0,0,null,-1,-0.33329999999999999,-0.33329999999999999,0,-0.33329999999999999,0]
[null,null,null,{"$f":"SUM(D68:D76)","v":-2},{"$f":"ROUND(D77/$V62,4)","v":0},{"$f":"SUM(F68:F76)","v":2981},{"$f":"ROUND(F77/$V62,4)-0","v":2.6499999999999999E-2},null,{"$f":"SUM(I68:I76)","v":-3388},{"$f":"ROUND(I77/$V62,4)","v":-3.0200000000000001E-2},null,{"$f":"SUM(L68:L76)","v":4717},4.2000000000000003E-2,null,{"$f":"SUM(O68:O76)","v":54},5.0000000000000001E-4,null,{"$f":"SUM(R68:R76)","v":-1698},{"$f":"ROUND(R77/$V62,4)","v":-1.5100000000000001E-2},null,{"$f":"SUM(U68:U76)","v":2664},{"$f":"ROUND(U77/$V32,4)","v":2.3699999999999999E-2},{"$f":"E77+G77+J77+M77+S77+P77","v":2.3699999999999999E-2},0,2.3699999999999999E-2]
[null,null,null,null,null,{"$f":"+F77-Q7","v":3},null,null,{"$f":"+I77-Q8","v":-3},null,null,{"$f":"+L77-Q9","v":0},null,null,null,null,null,{"$f":"+R77-Q10","v":0},null,null,{"$f":"+U77-Q11-Q16","v":-2}]

{"sheet":"Input Sheet","index":50,"n_rows":37,"n_cols":15,"rows_kept":37,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council"]
["Input River Rate, Transport Rate, Stadium Apportionment.",null,null,null,null,null,null,null,null,null,"Ex GST","Inc GST"]
[null,null,null,null,null,null,null,null,null,null,"WRC - Mgmt",null,null,null,"WRC - Mgmt"]
["NB - Read comments carefully",null,null,null,null,null,null,null,null,null,"Current Year Base",null,null,null,"Current Year Inflated"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"+Instructions!D11","v":"2017/18"},null,null,null,{"$f":"Instructions!E11","v":"2016/17"}]
[null,"Gross River Rate\nExc GST","Total Transport Rate Exc GST","Stadium Rate % Split","Total  EDA  Rate Exc GST"]
["Wellington City",{"$f":"ROUND(K7,0)","v":0},{"$f":"+Tran!D7","v":44814092.375921398},{"$f":"Stad!C8","v":0.59399999999999997},{"$f":"+WRS!D8","v":2299850.9726340426},null,null,null,null,"River Rate-WCC",{"$f":"Riv!D39","v":0},{"$f":"ROUND(K7*1.15,0)","v":0},null,"River Rate-WCC",42090.361379026792]
["Lower Hutt City",{"$f":"ROUND(K8,0)","v":0},{"$f":"+Tran!D13","v":7797061.7671905821},{"$f":"Stad!C14","v":0.19519999999999998},{"$f":"+WRS!D14","v":862252.31806421571},null,null,null,null,"River Rate-HCC",{"$f":"Riv!D40","v":0},{"$f":"ROUND(K8*1.15,0)","v":0},null,"River Rate-HCC",3528869.8290794892]
["Upper Hutt City",{"$f":"ROUND(K9,0)","v":678045},{"$f":"+Tran!D18","v":2732381.0014977702},{"$f":"Stad!C19","v":5.2600000000000008E-2},{"$f":"+WRS!D19","v":343198.01081979473},null,null,null,null,"River Rate-UHCC",678045.45073631674,{"$f":"ROUND(K9*1.15,0)","v":779752},null,"River Rate-UHCC",609724.13241139834]
["Porirua City",{"$f":"ROUND(K10,0)","v":28308},{"$f":"+Tran!D23","v":3424222.6659463495},{"$f":"Stad!C24","v":7.1800000000000003E-2},{"$f":"+WRS!D24","v":354526.17078167095},null,null,null,null,"River Rate-PCC",28307.679875423506,{"$f":"ROUND(K10*1.15,0)","v":32554},null,"River Rate-PCC",27604.052244500606]
["Kapiti District",{"$f":"ROUND(K11,0)","v":1368226},{"$f":"+Tran!D28","v":4110579.2907846565},{"$f":"Stad!C29","v":4.8399999999999999E-2},{"$f":"+WRS!D29","v":491419.64592721401},null,null,null,null,"River Rate-KCC",1368225.8015198295,{"$f":"ROUND(K11*1.15,0)","v":1573460},null,"River Rate-KCC",1251733.748695943]
["Masterton District",null,{"$f":"+Tran!D33","v":909359.83328313916},{"$f":"Stad!C34","v":0.02},{"$f":"+WRS!D34","v":241562.29325001914}]
["Carterton District",{"$f":"ROUND(K13,0)","v":23240},{"$f":"+Tran!D38","v":333789.12713713688},{"$f":"Stad!C39","v":7.0000000000000001E-3},{"$f":"+WRS!D39","v":90904.663577743515},null,null,null,null,"River Rate - Wairarapa",23239.68,{"$f":"ROUND(K13*1.15,0)","v":26726},null,"River Rate - Wairarapa",22784]
["Sth Wairarapa District",null,{"$f":"+Tran!D43","v":534910.0754049205},{"$f":"Stad!C44","v":1.0999999999999999E-2},{"$f":"+WRS!D44","v":138051.14376879905},null,null,null,null,null,{"$f":"+K15-K13","v":2074578.9321315701},{"$f":"+L15-L13","v":2385766},null,null,{"$f":"+O15-O13","v":5460022.1238103583}]
["Tararua District",0,null,null,{"$f":"+WRS!D49","v":252},null,null,null,null,null,{"$f":"SUM(K7:K13)","v":2097818.61213157},{"$f":"SUM(L7:L13)","v":2412492},null,null,{"$f":"SUM(O7:O13)","v":5482806.1238103583}]
["Regional Rates",{"$f":"SUM(B7:B15)","v":2097819},{"$f":"SUM(C7:C15)","v":64656396.137165956},{"$f":"SUM(D7:D15)","v":0.99999999999999989},{"$f":"SUM(E7:E15)","v":4822017.2188235},null,null,null,null,"per essbase",{"$f":"+Essbase!F7","v":5826660.417418221}]
[null,{"$f":"+Instructions!D6","v":"entered "},{"$f":"+Instructions!D6","v":"entered "},{"$f":"+Instructions!D6","v":"entered "},{"$f":"+Instructions!D6","v":"entered "},null,null,null,null,"Check",{"$f":"+K15-K16","v":-3728841.805286651}]
[]
[null,"Excl GST","Incl GST"]
["Greytown River Management Rate",{"$f":"+'Class Rates'!B154","v":90734},{"$f":"ROUND(+B20*1.125,0)","v":102076},null,null,"(All Greytown)"]
["Greytown Stopbank River Management Rate",0,{"$f":"ROUND(+B21*1.125,0)","v":0},null,null,"(Greytown Urban)"]
["Donalds Creek Stopbank River Management Rate",{"$f":"+'Class Rates'!B155","v":2563},{"$f":"ROUND(+B22*1.125,0)","v":2883},null,null,"(Featherston Urban)"]
["Te Whiti Stopbank",0,{"$f":"ROUND(+B23*1.125,0)","v":0},null,null,null,null,null,null,"SH description","Rates model description","Current","Option A","Option B","Option C"]
["South Wairarapa District River Management Rates",{"$f":"SUM(B20:B23)","v":93297},{"$f":"SUM(C20:C23)","v":104959},null,null,null,null,null,null,"River Rate WCC","Wellington City",43255.458718920781,108878.04468261905,164107.41123536785,136492.72795899346]
[null,{"$f":"+Instructions!D6","v":"entered "},null,null,null,null,null,null,null,"River Rate HCC","Lower Hutt City",3685587.1373726497,5323712.8636403121,11031128.877946751,8177420.8707935307]
[null,null,null,null,null,null,null,null,null,"River Rate UHCC","Upper Hutt City",678045.74730756192,1263227.9672340956,2241327.824333386,1752277.8957837408]
[null,null,null,null,null,null,null,null,null,"River Rate PCC","Porirua City",28307.721556476117,105551.40132042121,133005.48166572413,119278.44149307268]
[null,null,null,null,null,null,null,null,null,"River Rate KCC","Kapiti District",1368226.4582281178,2654075.1727802465,4601174.4186210595,3627624.7957006535]
[null,null,null,null,null,null,null,null,null,null,"Masterton District",0,0,0,0]
[null,null,null,null,null,null,null,null,null,"River Rate - Wairarapa","Carterton District",23239.683304942508,30931.431279889643,67588.118863220967,49259.775071555305]
[null,null,null,null,null,null,null,null,null,null,"Sth Wairarapa District",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"Tararua District",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,"River Rate",5826662.2064886689,9486376.8809375837,18238332.132665511,13862354.506801547]
[null,null,null,null,null,null,null,null,null,"River  Mgmt Rates - Non District Wide","River  Mgmt Rates - Non District Wide",93297.373267928429,124176.44646721146,271337.34446019557,197756.89546370349]
[null,null,null,null,null,null,null,null,null,"Special Rates","Special Rates",1451756.3136616223,1492795.9334999998,1527089.206,1527089.206]
[null,null,null,null,null,null,null,null,null,null,"Total",7371715.8934182189,11103349.260904795,20036758.683125708,15587200.608265251]
[null,null,null,null,null,null,null,null,null,null,"Check",1.9999999981373549,0,0,0]

{"sheet":"UHCC Adjustments","index":51,"n_rows":41,"n_cols":19,"rows_kept":41,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council",null,null,null,null,null,null,null,null,null,"Wellington Regional Council"]
["UHCC Adjustments",null,{"$f":"+Instructions!$D$6","v":"entered "},null,null,null,null,null,null,null,"UHCC Adjustments",null,"entered "]
["2016/17","Rateable","Rateable",null,null,null,null,null,null,null,"2015/16","Rateable","Rateable"]
[null,"Capital Value","Land Value",null,null,null,null,null,null,null,null,"Capital Value","Land Value"]
[]
[]
[]
["TRENTHAM ADJUSTMENT",null,null,null,null,null,null,null,null,null,"TRENTHAM ADJUSTMENT"]
["Trentham Military Camp",{"$f":"+B15+B21+B34","v":86161000},{"$f":"+C15+C21+C34","v":31450500},null,"Defence Properties",null,null,null,null,null,"Trentham Military Camp",75736000,25212000,null,"Defence Properties"]
["Rest of Upper Hutt",{"$f":"+B11-B9","v":7926086760},{"$f":"+C11-C9","v":3612110560},null,null,null,null,"LV","CV",null,"Rest of Upper Hutt",6817964820,2938667150,null,null,null,null,"LV","CV"]
["Total Upper Hutt",{"$f":"+NRV!C20","v":8012247760},{"$f":"+C17+C23+C36","v":3643561060},{"$f":"+C11-C17-C23-C36","v":0},"Residenital (7 )",null,null,9495000,27110000,null,"Total Upper Hutt",6893700820,2963879150,null,"Residenital (7 )",null,null,7595000,24080000]
["% of Share",{"$f":"+B9/B11","v":1.0753661466904013E-2},{"$f":"+C9/C11","v":8.6318026463923173E-3},null,"Business (6 )",null,null,19235000,54375000,null,"% of Share",1.0986261512869078E-2,8.5064197033809553E-3,null,"Business (6 )",null,null,15413000,47520000]
[null,null,null,null,"Rural (5 )",null,null,2720500,4676000,null,null,null,null,null,"Rural (5 )",null,null,2204000,4136000]
["Commercial",null,null,null,"Remission(3 )",null,null,261000,532500,null,"Commercial",null,null,null,"Remission(3 )",null,null,209000,482500]
["Trentham Military Camp",{"$f":"+I12","v":54375000},{"$f":"+H12","v":19235000},null,null,null,null,null,null,null,"Trentham Military Camp",47520000,15413000]
["Rest of Upper Hutt",{"$f":"+B17-B15","v":1116187500},{"$f":"+C17-C15","v":2912657620},null,"EDA Rate",null,null,null,null,null,"Rest of Upper Hutt",1123521500,235033500,null,"EDA Rate"]
["Total Upper Hutt",{"$f":"+NRV!C21","v":1170562500},{"$f":"+H25","v":2931892620},{"$f":"C17-C16-C15","v":0},"Residential",null,null,14592,null,null,"Total Upper Hutt",1171041500,250446500,null,"Residential",null,null,14549]
["Trentham % of Share",{"$f":"+B15/B17","v":4.6452026269421749E-2},{"$f":"+C15/C17","v":6.5606086214712736E-3},null,"Business",null,null,716,null,null,"Trentham % of Share",4.0579262135458052E-2,6.154208583469923E-2,null,"Business"]
[null,null,null,null,"Rural",null,null,1178,null,null,null,null,null,null,"Rural",null,null,1123]
["Residential",null,null,null,null,null,null,null,null,null,"Residential"]
["Trentham Military Camp",{"$f":"+I11","v":27110000},{"$f":"+H11","v":9495000},null,null,null,null,null,null,null,"Trentham Military Camp",24080000,7595000]
["Rest of Upper Hutt",{"$f":"+B23-B21","v":6014842920},{"$f":"+C23-C21","v":283081200},null,"UHCC",null,null,null,null,null,"Rest of Upper Hutt",4910816980,2337554750,null,"UHCC"]
["Total Upper Hutt",{"$f":"+NRV!C22","v":6041952920},{"$f":"+H24","v":292576200},{"$f":"C23-C22-C21","v":0},"Land Values",null,null,null,null,null,"Total Upper Hutt",4934896980,2345149750,null,"Land Values"]
["Trentham % of Share",{"$f":"+B21/B23","v":4.4869598222556156E-3},{"$f":"+C21/C23","v":3.2453084017086832E-2},null,"Residential LV",null,null,292576200,null,null,"Trentham % of Share",4.8795344862498022E-3,3.2385991555549916E-3,null,"Residential LV",null,null,2345149750]
[null,null,null,null,"Business LV",null,null,2931892620,null,null,null,null,null,null,"Business LV",null,null,250446500]
["Total Urban",null,null,null,"Rural LV",null,null,419092240,null,null,"Total Urban",null,null,null,"Rural LV",null,null,368282900]
["Trentham Military Camp",{"$f":"B21+B15","v":81485000},28730000,null,null,null,null,{"$f":"SUM(H24:H26)","v":3643561060},null,null,"Trentham Military Camp",71600000,23008000,null,null,null,null,2963879150]
["Rest of Upper Hutt",7131030420,3195738820,null,null,null,null,null,null,null,"Rest of Upper Hutt",6034338480,2572588250]
["Total Upper Hutt",7212515420,3224468820,{"$f":"C29-C28-C27","v":0},null,null,null,null,null,null,"Total Upper Hutt",6105938480,2595596250]
["% of Share",{"$f":"+B27/B29","v":1.1297722813048765E-2},{"$f":"+C27/C29","v":8.9099946700678598E-3},null,null,null,null,null,null,null,"% of Share",1.1726289125664429E-2,8.8642445834940624E-3]
[]
[]
["Rural"]
["Trentham Military Camp",{"$f":"+I13","v":4676000},{"$f":"+H13","v":2720500}]
["Rest of Upper Hutt",{"$f":"+B36-B34","v":795056340},{"$f":"+C36-C34","v":416371740}]
["Total Upper Hutt",{"$f":"+NRV!C23","v":799732340},{"$f":"+H26","v":419092240},{"$f":"C36-C35-C34","v":0}]
[null,{"$f":"+B34/B36","v":5.8469562453857997E-3},{"$f":"+C34/C36","v":6.4914110554755199E-3}]
[]
["Check Totals",{"$f":"B29+B36","v":8012247760},{"$f":"C29+C36","v":3643561060}]
[]
[null,{"$f":"+B39-NRV!C20","v":0}]

{"sheet":"UHCC Rates Check","index":52,"n_rows":52,"n_cols":15,"rows_kept":52,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Upper Hutt City Regional Rates Check \"&Instructions!D11","v":"Upper Hutt City Regional Rates Check 2017/18"}]
["Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[null,null,null,"Excluding GST",null,null,null,null,null,null,"Including GST"]
[]
[null,null,"Rateable","Cents in",null,"Rates",null,"Total",null,null,"Cents in",null,"Rates",null,"Total"]
[null,null,"Capital Value","Dollar",null,"Set",null,"Inc Trentham",null,null,"Dollar",null,"Set",null,"Inc Trentham"]
[null,"Categories","$",null,null,"$",null,"$",null,null,null,null,"$",null,"$"]
[]
["General Rate ","District Wide",{"$f":"+Gen!D22","v":7926086760},{"$f":"+Gen!E22","v":2.545108964786057E-2},null,{"$f":"+D10*C10/100","v":2017275.4468548074},null,{"$f":"+F10+F39","v":2034839.7822724108},{"$f":"F10+F39-H10","v":0},null,{"$f":"+D10*1.15","v":2.9268753095039655E-2},null,{"$f":"+F10*1.15","v":2319866.7638830282},null,{"$f":"+M10+M39","v":2340065.749613272}]
[]
["River Management Rate","District Wide",{"$f":"+Riv!C19","v":7926086760},{"$f":"+Riv!D19","v":1.4488085177559283E-2},null,{"$f":"+D12*C12/100","v":1148338.2010360488},null,{"$f":"+F12+F41","v":1158336.7351317727},{"$f":"F12+F41-H12","v":0},null,{"$f":"+D12*1.15","v":1.6661297954193174E-2},null,{"$f":"+F12*1.15","v":1320588.931191456},null,{"$f":"+M12+M41","v":1332087.2454015384}]
[]
["Regional Transport Rate","Urban",{"$f":"+Tran!F54","v":7131030420},{"$f":"+Tran!G54","v":3.7283953538720792E-2},null,{"$f":"+D14*C14/100","v":2658730.0686248462},null,{"$f":"+F14+F43","v":2664074.9471848812},{"$f":"F14+F43-H14","v":0},null,{"$f":"+D14*1.15","v":4.2876546569528905E-2},null,{"$f":"+F14*1.15","v":3057539.578918573},null,{"$f":"+M14+M43","v":3063686.1892626132}]
[null,"Rural",{"$f":"+Tran!F59","v":795056340},{"$f":"+Tran!G59","v":8.5355776971436335E-3},null,{"$f":"+D15*C15/100","v":67862.651636766459},null,{"$f":"+F15+F44","v":68261.7752498849},{"$f":"F15+F44-H15","v":0},null,{"$f":"+D15*1.15","v":9.8159143517151781E-3},null,{"$f":"+F15*1.15","v":78042.049382281417},null,{"$f":"+M15+M44","v":78501.041537367622}]
[]
["Stadium Purposes Rate","Business",{"$f":"+Stad!F55","v":1116187500},{"$f":"+'Impact for rates'!C61","v":6.8772551002245518E-4},null,{"$f":"+D17*C17/100","v":7676.3061771818911},null,{"$f":"+F17+F46","v":7727},{"$f":"F17+F46-H17","v":0},null,{"$f":"+D17*1.15","v":7.9088433652582343E-4},null,{"$f":"+F17*1.15","v":8827.7521037591741},null,{"$f":"+M17+M46","v":8886.0499999999993}]
[null,"Residential",{"$f":"+Stad!F60","v":6014842920},{"$f":"+'Impact for rates'!C62","v":6.7181520675706002E-4},null,{"$f":"+D18*C18/100","v":40408.629399110388},null,{"$f":"+F18+F47","v":41764},{"$f":"F18+F47-H18","v":0},null,{"$f":"+D18*1.15","v":7.7258748777061896E-4},null,{"$f":"+F18*1.15","v":46469.923808976942},null,{"$f":"+M18+M47","v":48028.6}]
[null,"Rural Ward",{"$f":"+Stad!F65","v":795056340},{"$f":"+'Impact for rates'!C63","v":2.4442328199980015E-4},null,{"$f":"+D19*C19/100","v":1943.30279997549},null,{"$f":"+F19+F48","v":1956},{"$f":"F19+F48-H19","v":0},null,{"$f":"+D19*1.15","v":2.8108677429977013E-4},null,{"$f":"+F19*1.15","v":2234.7982199718131},null,{"$f":"+M19+M48","v":2249.3999999999996}]
[]
["WRS Rate","Business",{"$f":"WRS!G20-C50","v":1116187500},{"$f":"WRS!I20","v":9.0491546431561501E-3},null,{"$f":"+D21*C21/100","v":101005.53298257856},null,{"$f":"F21+F50","v":105926.01081979471},{"$f":"F21+F50-H21","v":0},null,{"$f":"+D21*1.15","v":1.0406527839629571E-2},null,{"$f":"+F21*1.15","v":116156.36292996534},null,{"$f":"+M21+M50","v":121814.91244276392}]
[]
[null,null,"Number of assessments","Amount per rating unit",null,null,null,null,null,null,"Amount per rating unit"]
[{"$f":"+A21","v":"WRS Rate"},"Residential",{"$f":"WRS!H21","v":14592},{"$f":"WRS!C21","v":14},null,{"$f":"C24*D24","v":204288},null,{"$f":"F24","v":204288},null,null,{"$f":"+D24*1.15","v":16.099999999999998},null,{"$f":"+F24*1.15","v":234931.19999999998},null,{"$f":"+M24+M53","v":234931.19999999998}]
[null,"Rural Ward",{"$f":"WRS!H22","v":1178},{"$f":"WRS!C22","v":28},null,{"$f":"C25*D25","v":32984},null,{"$f":"F25","v":32984},null,null,{"$f":"+D25*1.15","v":32.199999999999996},null,{"$f":"+F25*1.15","v":37931.599999999999},null,{"$f":"+M25+M54","v":37931.599999999999}]
[]
[]
[null,null,null,null,null,{"$f":"SUM(F10:F27)","v":6280512.1395113161},null,{"$f":"SUM(H10:H27)","v":6320158.250658744},{"$f":"'Summary proposed'!E20-H28","v":352395.98065252975},null,null,null,{"$f":"SUM(M10:M27)","v":7222588.9604380112},null,{"$f":"SUM(O10:O27)","v":7268181.9882575553}]
[]
[null,null,"No of","Cents Per",null,"Rates",null,null,null,null,"Cents Per",null,"Rates"]
[null,null,"Hectares","Hectare",null,"Set",null,null,null,null,"Hectare",null,"Set"]
[]
["Regional Possum/Predator Rate",null,{"$f":"+'TA Split'!N143","v":54326.211900000002},{"$f":"+'Impact for rates'!$C$229","v":0.76906159911679262},null,{"$f":"+C33*D33","v":41780.203397771729},null,{"$f":"+F33","v":41780.203397771729},null,null,{"$f":"+D33*1.15","v":0.88442083898431145},null,{"$f":"+F33*1.15","v":48047.233907437483},null,{"$f":"+M33+M63","v":48047.233907437483}]
[]
[]
["Total Rates",null,null,null,null,{"$f":"SUM(F28:F34)","v":6322292.3429090874},null,{"$f":"SUM(H28:H34)","v":6361938.4540565154},null,null,null,null,{"$f":"SUM(M28:M34)","v":7270636.1943454491},null,{"$f":"SUM(O28:O34)","v":7316229.2221649932}]
[]
["Trentham Military Camp"]
["General Rate ",{"$f":"+A38","v":"Trentham Military Camp"},{"$f":"+Gen!D21","v":86161000},{"$f":"+Gen!E21","v":2.0385482315204515E-2},null,{"$f":"+D39*C39/100","v":17564.335417603361},null,null,null,null,{"$f":"+D39*1.15","v":2.344330466248519E-2},null,{"$f":"+F39*1.15","v":20198.985730243865}]
[]
["River Management Rate",{"$f":"+A38","v":"Trentham Military Camp"},{"$f":"+Riv!C18","v":86161000},{"$f":"+Riv!D18","v":1.1604477775007107E-2},null,{"$f":"+D41*C41/100","v":9998.5340957238732},null,null,null,null,{"$f":"+D41*1.15","v":1.3345149441258173E-2},null,{"$f":"+F41*1.15","v":11498.314210082453}]
[]
["Regional Transport Rate","Urban",{"$f":"+Tran!F53","v":81485000},{"$f":"+Tran!G53","v":6.559340443069407E-3},null,{"$f":"+D43*C43/100","v":5344.8785600351066},null,null,null,null,{"$f":"+D43*1.15","v":7.5432415095298177E-3},null,{"$f":"+F43*1.15","v":6146.6103440403722}]
[null,"Rural",{"$f":"+Tran!F58","v":4676000},{"$f":"+Tran!G58","v":8.5355776971436335E-3},null,{"$f":"+D44*C44/100","v":399.12361311843631},null,null,null,null,{"$f":"+D44*1.15","v":9.8159143517151781E-3},null,{"$f":"+F44*1.15","v":458.99215508620171}]
[]
["Stadium Purposes Rate","Business",{"$f":"+Stad!F54","v":54375000},{"$f":"Stad!G54","v":9.3230018975831784E-5},null,{"$f":"+D46*C46/100","v":50.693822818108529},null,null,null,null,{"$f":"+D46*1.15","v":1.0721452182220655E-4},null,{"$f":"+F46*1.15","v":58.297896240824805}]
[null,"Residential",{"$f":"+Stad!F59","v":27110000},{"$f":"+Stad!G59","v":4.9995226886374571E-3},null,{"$f":"+D47*C47/100","v":1355.3706008896147},null,null,null,null,{"$f":"+D47*1.15","v":5.7494510919330749E-3},null,{"$f":"+F47*1.15","v":1558.6761910230568}]
[null,"Rural Ward",{"$f":"+Stad!F64","v":4676000},{"$f":"+Stad!G64","v":2.7153977811185024E-4},null,{"$f":"+D48*C48/100","v":12.697200024510117},null,null,null,null,{"$f":"+D48*1.15","v":3.1227074482862777E-4},null,{"$f":"+F48*1.15","v":14.601780028186633}]
[]
["Economic development rate","Business",{"$f":"'UHCC Adjustments'!B15","v":54375000},{"$f":"WRS!I20","v":9.0491546431561501E-3},null,{"$f":"+D50*C50/100","v":4920.4778372161563},null,null,null,null,{"$f":"+D50*1.15","v":1.0406527839629571E-2},null,{"$f":"+F50*1.15","v":5658.5495127985796}]
[null,"No change for residential or rural as it is a fixed charge per property"]
[null,null,null,null,null,{"$f":"SUM(F39:F50)","v":39646.111147429154},null,null,null,null,null,null,{"$f":"SUM(M39:M50)","v":45593.027819543531}]

{"sheet":"PCC Rates Check","index":53,"n_rows":35,"n_cols":10,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Porirua Regional Rates Check \"&Instructions!D11","v":"Porirua Regional Rates Check 2017/18"}]
["Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[null,null,null,"Excluding GST",null,null,null,"Including GST"]
[]
[null,null,"Rateable","Cents in",null,"Rates",null,"Cents in",null,"Rates"]
[null,null,"Capital Value","Dollar",null,"Set",null,"Dollar",null,"Set"]
[null,"Categories","$",null,null,"$",null,null,null,"$"]
[]
["General Rate ","District Wide",{"$f":"+Gen!D12","v":10044595300},{"$f":"+Gen!E12","v":2.5099618244296146E-2},null,{"$f":"+D10*C10/100","v":2521155.0744845131},null,{"$f":"+D10*1.15","v":2.8864560980940566E-2},null,{"$f":"+F10*1.15","v":2899328.3356571901}]
[]
["River Management Rate","District Wide",{"$f":"+Riv!C9","v":10044595300},{"$f":"+Riv!D9","v":4.8288638053563921E-4},null,{"$f":"+D12*C12/100","v":48503.982683622933},null,{"$f":"+D12*1.15","v":5.5531933761598506E-4},null,{"$f":"+F12*1.15","v":55779.580086166367}]
[]
["Regional Transport Rate","Urban Ward",{"$f":"+Tran!F24","v":1094739500},{"$f":"+Tran!G24","v":5.0647388567711303E-2},null,{"$f":"+D14*C14/100","v":554456.96836921992},null,{"$f":"+D14*1.15","v":5.8244496852867991E-2},null,{"$f":"+F14*1.15","v":637625.51362460281}]
[null,"Rural Ward",{"$f":"+Tran!F26","v":600806750},{"$f":"+Tran!G26","v":8.4412314279518862E-3},null,{"$f":"+D15*C15/100","v":50715.488202256318},null,{"$f":"+D15*1.15","v":9.7074161421446675E-3},null,{"$f":"+F15*1.15","v":58322.811432594761}]
[]
["Stadium Purposes Rate","Business",{"$f":"+Stad!F25","v":1094739500},{"$f":"+Stad!G25","v":1.1078434641300511E-3},null,{"$f":"+D17*C17/100","v":12128},null,{"$f":"+D17*1.15","v":1.2740199837495587E-3},null,{"$f":"+F17*1.15","v":13947.199999999999}]
[null,"Residential",{"$f":"+Stad!F26","v":8349049050},{"$f":"+Stad!G26","v":6.7946660344509531E-4},null,{"$f":"+D18*C18/100","v":56729},null,{"$f":"+D18*1.15","v":7.8138659396185953E-4},null,{"$f":"+F18*1.15","v":65238.35}]
[null,"Rural Ward",{"$f":"+Stad!F27","v":600806750},{"$f":"+Stad!G27","v":2.2786028951905085E-4},null,{"$f":"+D19*C19/100","v":1369},null,{"$f":"+D19*1.15","v":2.6203933294690848E-4},null,{"$f":"+F19*1.15","v":1574.35}]
[]
["WRS Rate","Business",{"$f":"WRS!G25","v":1094739500},{"$f":"WRS!I25","v":8.9433304253359776E-3},null,{"$f":"+D21*C21/100","v":97906.170781670953},null,{"$f":"+D21*1.15","v":1.0284829989136374E-2},null,{"$f":"+F21*1.15","v":112592.09639892158}]
[]
[null,null,"Number of assessments","Amount per rating unit",null,null,null,"Amount per rating unit"]
[{"$f":"+A21","v":"WRS Rate"},"Residential",{"$f":"WRS!H26","v":17106},{"$f":"WRS!C26","v":14},null,{"$f":"C24*D24","v":239484},null,{"$f":"+D24*1.15","v":16.099999999999998},null,{"$f":"+F24*1.15","v":275406.59999999998}]
[null,"Rural Ward",{"$f":"WRS!H27","v":612},{"$f":"WRS!C27","v":28},null,{"$f":"C25*D25","v":17136},null,{"$f":"+D25*1.15","v":32.199999999999996},null,{"$f":"+F25*1.15","v":19706.399999999998}]
[]
[null,null,null,null,null,{"$f":"SUM(F10:F26)","v":3599583.684521283},{"$f":"'Summary proposed'!E25-F27","v":3255611.9908993319},null,null,{"$f":"SUM(J10:J26)","v":4139521.2371994765}]
[]
[null,null,"No of","Cents Per",null,"Rates",null,"Cents Per",null,"Rates"]
[null,null,"Hectares","Hectare",null,"Set",null,"Hectare",null,"Set"]
[]
["Regional Possum/Predator Rate",null,{"$f":"+'TA Split'!V143","v":11858},{"$f":"+'Impact for rates'!$C$229","v":0.76906159911679262},null,{"$f":"+C32*D32","v":9119.5324423269267},null,{"$f":"+D32*1.15","v":0.88442083898431145},null,{"$f":"+F32*1.15","v":10487.462308675966}]
[]
[]
["Total Rates",null,null,null,null,{"$f":"SUM(F27:F33)","v":3608703.2169636101},null,null,null,{"$f":"SUM(J27:J33)","v":4150008.6995081524}]

{"sheet":"KCDC Rates Check","index":54,"n_rows":36,"n_cols":10,"rows_kept":36,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Kapiti District Regional Rates Check \"&Instructions!D11","v":"Kapiti District Regional Rates Check 2017/18"}]
["Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[null,null,null,"Excluding GST",null,null,null,"Including GST"]
[]
[null,null,"Rateable","Cents in",null,"Rates",null,"Cents in",null,"Rates"]
[null,null,"Capital Value","Dollar",null,"Set",null,"Dollar",null,"Set"]
[null,"Categories","$",null,null,"$",null,null,null,"$"]
[]
["General Rate ","District Wide",{"$f":"+Gen!D13","v":10974506450},{"$f":"+Gen!E13","v":2.9533018465912463E-2},null,{"$f":"+D10*C10/100","v":3241103.0164212543},null,{"$f":"+D10*1.15","v":3.3962971235799326E-2},null,{"$f":"+F10*1.15","v":3727268.468884442}]
[]
["River Management Rate","District Wide",{"$f":"+Riv!C10","v":10974506450},{"$f":"+Riv!D10","v":1.9876047059108719E-2},null,{"$f":"+D12*C12/100","v":2181298.0665069218},null,{"$f":"+D12*1.15","v":2.2857454117975025E-2},null,{"$f":"+F12*1.15","v":2508492.7764829597}]
[]
["Regional Transport Rate","Kapiti"]
[null,"Urban Ward",{"$f":"+Tran!F29","v":1268607000},{"$f":"+Tran!G29","v":5.9593347088471089E-2},null,{"$f":"+D15*C15/100","v":756005.37269864033},null,{"$f":"+D15*1.15","v":6.853234915174175E-2},null,{"$f":"+F15*1.15","v":869406.17860343633}]
[null,"Rural Ward",{"$f":"+Tran!F31","v":1682983100},{"$f":"+Tran!G31","v":9.9322245147451804E-3},null,{"$f":"+D16*C16/100","v":167157.66003721839},null,{"$f":"+D16*1.15","v":1.1422058191956956E-2},null,{"$f":"+F16*1.15","v":192231.30904280112}]
[]
["Stadium Purposes Rate","Urban Ward",{"$f":"+Stad!F30","v":1268607000},{"$f":"+Stad!G30","v":4.6420995627487476E-4},null,{"$f":"+D18*C18/100","v":5889},null,{"$f":"+D18*1.15","v":5.3384144971610589E-4},null,{"$f":"+F18*1.15","v":6772.3499999999995}]
[null,"Rural Ward",{"$f":"+Stad!F32","v":1682983100},{"$f":"+Stad!G32","v":2.4991338296861092E-4},null,{"$f":"+D19*C19/100","v":4206},null,{"$f":"+D19*1.15","v":2.8740039041390253E-4},null,{"$f":"+F19*1.15","v":4836.8999999999996}]
[]
["WRS Rate","Business",{"$f":"WRS!G30","v":1268607000},{"$f":"WRS!I30","v":1.0523010351291931E-2},null,{"$f":"+D21*C21/100","v":133495.64592721403},null,{"$f":"+D21*1.15","v":1.2101461903985719E-2},null,{"$f":"+F21*1.15","v":153519.99281629612}]
[]
[null,null,"Number of assessments","Amount per rating unit",null,null,null,"Amount per rating unit"]
[{"$f":"+A21","v":"WRS Rate"},"Residential",{"$f":"WRS!H31","v":20328},{"$f":"WRS!C31","v":14},null,{"$f":"C24*D24","v":284592},null,{"$f":"+D24*1.15","v":16.099999999999998},null,{"$f":"+F24*1.15","v":327280.8}]
[null,"Rural Ward",{"$f":"WRS!H32","v":2619},{"$f":"WRS!C32","v":28},null,{"$f":"C25*D25","v":73332},null,{"$f":"+D25*1.15","v":32.199999999999996},null,{"$f":"+F25*1.15","v":84331.799999999988}]
[]
[]
[null,null,null,{"$f":"+D10+D12+D15+D18","v":0.10946662256976715},null,{"$f":"SUM(F10:F25)","v":6847078.7615912491},{"$f":"+F28-'Summary proposed'!E30","v":-3785886.992989569},null,null,{"$f":"SUM(J10:J27)","v":7874140.5758299362}]
[]
[null,null,"No of","Cents Per",null,"Rates",null,"Cents Per",null,"Rates"]
[null,null,"Hectares","Hectare",null,"Set",null,"Hectare",null,"Set"]
[]
["Regional Possum/Predator Rate",null,{"$f":"+'TA Split'!R143","v":29205.998500000002},{"$f":"+'Impact for rates'!$C$229","v":0.76906159911679262},null,{"$f":"+C33*D33","v":22461.211910212649},null,{"$f":"+D33*1.15","v":0.88442083898431145},null,{"$f":"+F33*1.15","v":25830.393696744544}]
[]
[]
["Total Rates",null,null,null,null,{"$f":"SUM(F28:F34)","v":6869539.9735014616},null,null,null,{"$f":"SUM(J28:J34)","v":7899970.9695266811}]

{"sheet":"HCC Rates Check","index":55,"n_rows":35,"n_cols":10,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Hutt City Regional Rates Check \"&Instructions!D11","v":"Hutt City Regional Rates Check 2017/18"}]
["Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[null,null,null,"Excluding GST",null,null,null,"Including GST"]
[]
[null,null,"Rateable","Cents in",null,"Rates",null,"Cents in",null,"Rates"]
[null,null,"Capital Value","Dollar",null,"Set",null,"Dollar",null,"Set"]
[null,"Categories","$",null,null,"$",null,null,null,"$"]
[]
["General Rate ","District Wide",{"$f":"+Gen!D10","v":21170821500},{"$f":"+Gen!E10","v":2.5387076627901843E-2},null,{"$f":"+D10*C10/100","v":5374652.6769613186},null,{"$f":"+D10*1.15","v":2.9195138122087117E-2},null,{"$f":"+F10*1.15","v":6180850.5785055161}]
[]
["River Management Rate","District Wide",{"$f":"+Riv!C7","v":21170821500},{"$f":"+Riv!D7","v":2.7611245471014331E-2},null,{"$f":"+D12*C12/100","v":5845527.4925952777},null,{"$f":"+D12*1.15","v":3.175293229166648E-2},null,{"$f":"+F12*1.15","v":6722356.6164845685}]
[]
["Regional Transport Rate","Urban",{"$f":"+Tran!F14","v":3796856000},{"$f":"+Tran!G14","v":5.1227437885984599E-2},null,{"$f":"+D14*C14/100","v":1945032.0490202794},null,{"$f":"+D14*1.15","v":5.8911553568882287E-2},null,{"$f":"+F14*1.15","v":2236786.8563733213}]
[null,"Rural",{"$f":"+Tran!F16","v":318040000},{"$f":"+Tran!G16","v":8.5379063143307659E-3},null,{"$f":"+D15*C15/100","v":27153.957242097567},null,{"$f":"+D15*1.15","v":9.81859226148038E-3},null,{"$f":"+F15*1.15","v":31227.050828412201}]
[]
["Stadium Purposes Rate","Business",{"$f":"+Stad!F15","v":3796856000},{"$f":"+Stad!G15","v":1.3112164380213525E-3},null,{"$f":"+D17*C17/100","v":49785},null,{"$f":"+D17*1.15","v":1.5078989037245552E-3},null,{"$f":"+F17*1.15","v":57252.749999999993}]
[null,"Residential",{"$f":"+Stad!F16","v":17055925500},{"$f":"+Stad!G16","v":8.1431523607440701E-4},null,{"$f":"+D18*C18/100","v":138888.99999999997},null,{"$f":"+D18*1.15","v":9.3646252148556794E-4},null,{"$f":"+F18*1.15","v":159722.34999999995}]
[null,"Rural Ward",{"$f":"+Stad!F17","v":318040000},{"$f":"+Stad!G17","v":7.074581813608351E-4},null,{"$f":"+D19*C19/100","v":2250},null,{"$f":"+D19*1.15","v":8.1357690856496035E-4},null,{"$f":"+F19*1.15","v":2587.5}]
[]
["WRS Rate","Business",{"$f":"WRS!G15","v":3796856000},{"$f":"WRS!I15","v":9.0457557006169229E-3},null,{"$f":"+D21*C21/100","v":343454.31806421571},null,{"$f":"+D21*1.15","v":1.040261905570946E-2},null,{"$f":"+F21*1.15","v":394972.46577384806}]
[]
[null,null,"Number of assessments","Amount per rating unit",null,null,null,"Amount per rating unit"]
[{"$f":"+A21","v":"WRS Rate"},"Residential",{"$f":"WRS!H16","v":36077},{"$f":"WRS!C16","v":14},null,{"$f":"C24*D24","v":505078},null,{"$f":"+D24*1.15","v":16.099999999999998},null,{"$f":"+F24*1.15","v":580839.69999999995}]
[null,"Rural Ward",{"$f":"WRS!H17","v":490},{"$f":"WRS!C17","v":28},null,{"$f":"C25*D25","v":13720},null,{"$f":"+D25*1.15","v":32.199999999999996},null,{"$f":"+F25*1.15","v":15777.999999999998}]
[]
[null,null,null,null,null,{"$f":"SUM(F10:F26)","v":14245542.493883189},{"$f":"+F27-'Summary proposed'!E15","v":-6755547.5674648136},null,null,{"$f":"SUM(J10:J26)","v":16382373.867965665}]
[]
[null,null,"No of","Cents Per",null,"Rates",null,"Cents Per",null,"Rates"]
[null,null,"Hectares","Hectare",null,"Set",null,"Hectare",null,"Set"]
[]
["Regional Possum/Predator Rate",null,{"$f":"+'TA Split'!P143","v":15578},{"$f":"+'Impact for rates'!$C$229","v":0.76906159911679262},null,{"$f":"+C32*D32","v":11980.441591041395},null,{"$f":"+D32*1.15","v":0.88442083898431145},null,{"$f":"+F32*1.15","v":13777.507829697604}]
[]
[]
["Total Rates",null,null,null,null,{"$f":"SUM(F27:F33)","v":14257522.93547423},null,null,null,{"$f":"SUM(J27:J33)","v":16396151.375795363}]

{"sheet":"MDC Rates Check","index":56,"n_rows":32,"n_cols":10,"rows_kept":32,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Masterton District Regional Rates Check \"&Instructions!D11","v":"Masterton District Regional Rates Check 2017/18"}]
["Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[null,null,null,"Excluding GST",null,null,null,"Including GST"]
[]
[null,null,"Rateable","Cents in",null,"Rates",null,"Cents in",null,"Rates"]
[null,null,"Capital Value","Dollar",null,"Set",null,"Dollar",null,"Set"]
[null,"Categories","$",null,null,"$",null,null,null,"$"]
[]
["General Rate ","District Wide",{"$f":"+Gen!D14","v":4724008400},{"$f":"+Gen!E14","v":2.6549392477237761E-2},null,{"$f":"+D10*C10/100","v":1254195.53077368},null,{"$f":"+D10*1.15","v":3.0531801348823422E-2},null,{"$f":"+F10*1.15","v":1442324.8603897318}]
[]
["Regional Transport Rate","Urban Ward",{"$f":"+Tran!F34","v":381148600},{"$f":"+Tran!G34","v":5.3572822659838822E-2},null,{"$f":"+D12*C12/100","v":204192.06354845845},null,{"$f":"+D12*1.15","v":6.160874605881464E-2},null,{"$f":"+F12*1.15","v":234820.87308072721}]
[null,"Rural Ward",{"$f":"+Tran!F36","v":2367963300},{"$f":"+Tran!G36","v":8.9288037766398001E-3},null,{"$f":"+D13*C13/100","v":211430.79655984443},null,{"$f":"+D13*1.15","v":1.026812434313577E-2},null,{"$f":"+F13*1.15","v":243145.41604382108}]
[]
["Stadium Purposes Rate","Urban Ward",{"$f":"+Stad!F35","v":381148600},{"$f":"+Stad!G35","v":6.1026066998540727E-4},null,{"$f":"+D15*C15/100","v":2326},null,{"$f":"+D15*1.15","v":7.0179977048321826E-4},null,{"$f":"+F15*1.15","v":2674.8999999999996}]
[null,"Rural Ward",{"$f":"+Stad!F37","v":2367963300},{"$f":"+Stad!G37","v":2.1892231184495131E-4},null,{"$f":"+D16*C16/100","v":5184},null,{"$f":"+D16*1.15","v":2.5176065862169398E-4},null,{"$f":"+F16*1.15","v":5961.5999999999995}]
[]
["WRS Rate","Business",{"$f":"WRS!G35","v":381148600},{"$f":"WRS!I35","v":9.4599044178619914E-3},null,{"$f":"+D18*C18/100","v":36056.293250019131},null,{"$f":"+D18*1.15","v":1.0878890080541289E-2},null,{"$f":"+F18*1.15","v":41464.737237522}]
[]
[null,null,"Number of assessments","Amount per rating unit"]
[{"$f":"+A18","v":"WRS Rate"},"Residential",{"$f":"WRS!H36","v":7825},{"$f":"WRS!C36","v":14},null,{"$f":"C21*D21","v":109550},null,{"$f":"+D21*1.15","v":16.099999999999998},null,{"$f":"+F21*1.15","v":125982.49999999999}]
[null,"Rural Ward",{"$f":"WRS!H37","v":3427},{"$f":"WRS!C37","v":28},null,{"$f":"C22*D22","v":95956},null,{"$f":"+D22*1.15","v":32.199999999999996},null,{"$f":"+F22*1.15","v":110349.4}]
[]
[null,null,null,{"$f":"+D10+D12+D15","v":8.0732475807061985E-2},null,{"$f":"SUM(F10:F23)","v":1918890.6841320021},{"$f":"+F24-'Summary proposed'!E35","v":-1489971.35649345},null,null,{"$f":"SUM(J10:J23)","v":2206724.2867518021}]
[]
[null,null,"No of","Cents Per",null,"Rates",null,"Cents Per",null,"Rates"]
[null,null,"Hectares","Hectare",null,"Set",null,"Hectare",null,"Set"]
[]
["Possum/Predator Rate",null,{"$f":"+'TA Split'!H143","v":207207.73449999999},{"$f":"+'Impact for rates'!$C$229","v":0.76906159911679262},null,{"$f":"+C29*D29","v":159355.51164393779},null,{"$f":"+D29*1.15","v":0.88442083898431145},null,{"$f":"+F29*1.15","v":183258.83839052846}]
[]
[]
["Total Rates",null,null,null,null,{"$f":"SUM(F24:F30)","v":2078246.1957759399},null,null,null,{"$f":"SUM(J24:J30)","v":2389983.1251423303}]

{"sheet":"CDC Rates Check","index":57,"n_rows":35,"n_cols":10,"rows_kept":35,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Carterton District Regional Rates Check \"&Instructions!D11","v":"Carterton District Regional Rates Check 2017/18"}]
["Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[null,null,null,"Excluding GST",null,null,null,"Including GST"]
[]
[null,null,"Rateable","Cents in",null,"Rates",null,"Cents in",null,"Rates"]
[null,null,"Capital Value","Dollar",null,"Set",null,"Dollar",null,"Set"]
[null,"Categories","$",null,null,"$",null,null,null,"$"]
[]
["General Rate ","District Wide",{"$f":"+Gen!D15","v":2188251200},{"$f":"+Gen!E15","v":2.6484989387754149E-2},null,{"$f":"+D10*C10/100","v":579558.09809740284},null,{"$f":"+D10*1.15","v":3.0457737795917268E-2},null,{"$f":"+F10*1.15","v":666491.8128120132}]
[]
["River Management Rate","District Wide",{"$f":"+Riv!C14","v":6806000},{"$f":"+Riv!D14","v":0},null,{"$f":"+D12*C12/100","v":0},null,{"$f":"+D12*1.15","v":0},null,{"$f":"+F12*1.15","v":0}]
[]
["Regional Transport Rate","Urban Ward",{"$f":"+Tran!F39","v":93045500},{"$f":"+Tran!G39","v":5.3442866567826194E-2},null,{"$f":"+D14*C14/100","v":49726.182412366717},null,{"$f":"+D14*1.15","v":6.1459296553000121E-2},null,{"$f":"+F14*1.15","v":57185.109774221717}]
[null,"Rural Ward",{"$f":"+Tran!F41","v":1487454200},{"$f":"+Tran!G41","v":8.9071444279710324E-3},null,{"$f":"+D15*C15/100","v":132489.6938939211},null,{"$f":"+D15*1.15","v":1.0243216092166687E-2},null,{"$f":"+F15*1.15","v":152363.14797800925}]
[]
["Stadium Purposes Rate","Urban Ward",{"$f":"+Stad!F40","v":93045500},{"$f":"+Stad!G40","v":5.4381995905229165E-4},null,{"$f":"+D17*C17/100","v":506},null,{"$f":"+D17*1.15","v":6.2539295291013535E-4},null,{"$f":"+F17*1.15","v":581.9}]
[null,"Rural Ward",{"$f":"+Stad!F42","v":1487454200},{"$f":"+Stad!G42","v":2.0383820893443306E-4},null,{"$f":"+D18*C18/100","v":3032},null,{"$f":"+D18*1.15","v":2.34413940274598E-4},null,{"$f":"+F18*1.15","v":3486.7999999999997}]
[]
["WRS Rate","Business",{"$f":"WRS!G40","v":93045500},{"$f":"WRS!I40","v":9.4369567337953108E-3},null,{"$f":"+D20*C20/100","v":8780.6635777435167},null,{"$f":"+D20*1.15","v":1.0852500243864607E-2},null,{"$f":"+F20*1.15","v":10097.763114405043}]
[]
[null,null,"Number of assessments","Amount per rating unit"]
[{"$f":"+A20","v":"WRS Rate"},"Residential",{"$f":"WRS!H41","v":2220},{"$f":"WRS!C41","v":14},null,{"$f":"C23*D23","v":31080},null,{"$f":"+D23*1.15","v":16.099999999999998},null,{"$f":"+F23*1.15","v":35742}]
[null,"Rural Ward",{"$f":"WRS!H42","v":1823},{"$f":"WRS!C42","v":28},null,{"$f":"C24*D24","v":51044},null,{"$f":"+D24*1.15","v":32.199999999999996},null,{"$f":"+F24*1.15","v":58700.6}]
[]
[]
[null,null,null,{"$f":"+D10+D12+D14+D17","v":8.047167591463264E-2},null,{"$f":"SUM(F10:F24)","v":856216.63798143424},{"$f":"+F27-'Summary proposed'!E40","v":-609664.55758457223},null,null,{"$f":"SUM(J9:J26)","v":984649.13367864932}]
[]
[null,null,"No of","Cents Per",null,"Rates",null,"Cents Per",null,"Rates"]
[null,null,"Hectares","Hectare",null,"Set",null,"Hectare",null,"Set"]
[]
["Possum/Predator Rate",null,{"$f":"+'TA Split'!J143","v":78106.069000000003},{"$f":"+'Impact for rates'!$C$229","v":0.76906159911679262},null,{"$f":"+C32*D32","v":60068.378325866543},null,{"$f":"+D32*1.15","v":0.88442083898431145},null,{"$f":"+F32*1.15","v":69078.635074746519}]
[]
[]
["Total Rates",null,null,null,null,{"$f":"SUM(F27:F33)","v":916285.01630730077},null,null,null,{"$f":"SUM(J27:J33)","v":1053727.7687533959}]

{"sheet":"SWDC Rates Check","index":58,"n_rows":45,"n_cols":10,"rows_kept":45,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"South Wairarapa District Regional Rates Check \"&Instructions!D11","v":"South Wairarapa District Regional Rates Check 2017/18"}]
["Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[null,null,null,"Excluding GST",null,null,null,"Including GST"]
[]
[null,null,"Rateable","Cents in",null,"Rates",null,"Cents in",null,"Rates"]
[null,null,"Capital Value","Dollar",null,"Set",null,"Dollar",null,"Set"]
[null,"Categories","$",null,null,"$",null,null,null,"$"]
[]
["General Rate ","District Wide",{"$f":"+Gen!D16","v":3612556200},{"$f":"+Gen!E16","v":2.5808944503122842E-2},null,{"$f":"+D10*C10/100","v":932362.62480212341},null,{"$f":"+D10*1.15","v":2.9680286178591267E-2},null,{"$f":"+F10*1.15","v":1072217.0185224419}]
[]
["Regional Transport Rate","Urban Ward",{"$f":"+Tran!F44","v":190419802},{"$f":"+Tran!G44","v":5.2078706060368428E-2},null,{"$f":"+D12*C12/100","v":99168.168964315555},null,{"$f":"+D12*1.15","v":5.9890511969423688E-2},null,{"$f":"+F12*1.15","v":114043.39430896287}]
[null,"Rural Ward",{"$f":"+Tran!F46","v":2534327300},{"$f":"+Tran!G46","v":8.6797843433947357E-3},null,{"$f":"+D13*C13/100","v":219974.14419577853},null,{"$f":"+D13*1.15","v":9.9817519949039445E-3},null,{"$f":"+F13*1.15","v":252970.2658251453}]
[]
["Stadium Purposes Rate","Urban Ward",{"$f":"+Stad!F45","v":190419802},{"$f":"+Stad!G45","v":6.5329340065168218E-4},null,{"$f":"+D15*C15/100","v":1243.9999999999998},null,{"$f":"+D15*1.15","v":7.5128741074943447E-4},null,{"$f":"+F15*1.15","v":1430.5999999999997}]
[null,"Rural Ward",{"$f":"+Stad!F47","v":2534327300},{"$f":"+Stad!G47","v":1.4666613897897085E-4},null,{"$f":"+D16*C16/100","v":3716.9999999999995},null,{"$f":"+D16*1.15","v":1.6866605982581646E-4},null,{"$f":"+F16*1.15","v":4274.5499999999993}]
[]
["WRS Rate","Business",{"$f":"WRS!G45","v":190419802},{"$f":"WRS!I45","v":9.1960728794366967E-3},null,{"$f":"+D18*C18/100","v":17511.143768799055},null,{"$f":"+D18*1.15","v":1.0575483811352201E-2},null,{"$f":"+F18*1.15","v":20137.81533411891}]
[]
[null,null,"Number of assessments","Amount per rating unit"]
[{"$f":"+A18","v":"WRS Rate"},"Residential",{"$f":"WRS!H46","v":3072},{"$f":"WRS!C46","v":14},null,{"$f":"C21*D21","v":43008},null,{"$f":"+D21*1.15","v":16.099999999999998},null,{"$f":"+F21*1.15","v":49459.199999999997}]
[null,"Rural Ward",{"$f":"WRS!H47","v":2769},{"$f":"WRS!C47","v":28},null,{"$f":"C22*D22","v":77532},null,{"$f":"+D22*1.15","v":32.199999999999996},null,{"$f":"+F22*1.15","v":89161.799999999988}]
[]
[null,null,null,{"$f":"+D10+D12+D15","v":7.8540943964142948E-2},null,{"$f":"SUM(F10:F23)","v":1394517.0817310165},{"$f":"+F24-'Summary proposed'!E45","v":-953203.96249685134},null,null,{"$f":"SUM(J10:J23)","v":1603694.6439906692}]
["River Management Rates"]
[]
["Greytown","Greytown Ward",{"$f":"+Riv!C23","v":535058000},{"$f":"+Riv!D23","v":1.6957853187933445E-2},null,{"$f":"+D27*C27/100","v":90734.350110292944},null,{"$f":"+D27*1.15","v":1.9501531166123461E-2},null,{"$f":"+F27*1.15","v":104344.50262683688}]
[]
[null,null,"Rateable","Cents in"]
[null,null,"Land Value","Dollar"]
[null,"Categories","$"]
[]
["Greytown Stopbank ","Greytown Urban",{"$f":"+Riv!#REF!","v":{"$error":"#REF!"}},0,null,{"$f":"+D33*C33/100","v":{"$error":"#REF!"}}]
[]
["Donald's Creek","Featherston Urban",{"$f":"+Riv!C25","v":78778700},{"$f":"+Riv!D25","v":3.2534300384584472E-3},null,{"$f":"+D35*C35/100","v":2563.0098897070648},null,{"$f":"+D35*1.15","v":3.7414445442272141E-3},null,{"$f":"+F35*1.15","v":2947.4613731631243}]
[]
[null,null,null,null,null,{"$f":"SUM(F24:F35)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(J24:J35)","v":1710986.6079906693}]
[]
[null,null,"No of","Cents Per",null,"Rates",null,"Cents Per",null,"Rates"]
[null,null,"Hectares","Hectare",null,"Set",null,"Hectare",null,"Set"]
[]
["Possum/Predator Rate",null,{"$f":"+'TA Split'!L143","v":178090.13709999999},{"$f":"+'Impact for rates'!$C$229","v":0.76906159911679262},null,{"$f":"+C42*D42","v":136962.28562505482},null,{"$f":"+D42*1.15","v":0.88442083898431145},null,{"$f":"+F42*1.15","v":157506.62846881303}]
[]
[]
["Total Rates",null,null,null,null,{"$f":"SUM(F37:F43)","v":{"$error":"#REF!"}},null,null,null,{"$f":"SUM(J37:J43)","v":1868493.2364594825}]

{"sheet":"WCC Rates Check","index":59,"n_rows":38,"n_cols":10,"rows_kept":38,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Wellington City Regional Rates Check \"&Instructions!D11","v":"Wellington City Regional Rates Check 2017/18"}]
["Printed: ",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
[null,null,null,"Excluding GST",null,null,null,"Including GST"]
[]
[null,null,"Rateable","Cents in",null,"Rates",null,"Cents in",null,"Rates"]
[null,null,"Capital Value","Dollar",null,"Set",null,"Dollar",null,"Set"]
[null,"Categories","$",null,null,"$",null,null,null,"$"]
[]
["General Rate ","District Wide",{"$f":"+Gen!D9","v":51319125451},{"$f":"+Gen!E9","v":3.0910135387523151E-2},null,{"$f":"+D10*C10/100","v":15862811.156596951},null,{"$f":"+D10*1.15","v":3.5546655695651623E-2},null,{"$f":"+F10*1.15","v":18242232.830086492}]
[]
["River Management Rate","District Wide",{"$f":"+Riv!C6","v":51319125451},{"$f":"+Riv!D6","v":1.436245184488281E-4},null,{"$f":"+D12*C12/100","v":73706.846801148742},null,{"$f":"+D12*1.15","v":1.6516819621615231E-4},null,{"$f":"+F12*1.15","v":84762.873821321045}]
[]
["Regional Transport Rate","CBD Business",{"$f":"+Tran!F8","v":7854191500},{"$f":"+Tran!G8","v":0.33265156942020246},null,{"$f":"+D14*C14/100","v":26127091.290018138},null,{"$f":"+D14*1.15","v":0.38254930483323279},null,{"$f":"+F14*1.15","v":30046154.983520854}]
[null,"Urban",{"$f":"+Tran!F9","v":3819755400},{"$f":"+Tran!G9","v":6.2372169266287969E-2},null,{"$f":"+D15*C15/100","v":2382464.3036461752},null,{"$f":"+D15*1.15","v":7.1727994656231156E-2},null,{"$f":"+F15*1.15","v":2739833.9491931014}]
[null,"Rural",{"$f":"+Tran!F11","v":578789550},{"$f":"+Tran!G11","v":1.0395361544381327E-2},null,{"$f":"+D16*C16/100","v":60167.266303597738},null,{"$f":"+D16*1.15","v":1.1954665776038525E-2},null,{"$f":"+F16*1.15","v":69192.356249137389}]
[]
["Stadium Purposes Rate","Business",{"$f":"+Stad!F9","v":7854191500},{"$f":"+Stad!G9","v":1.7217685614108083E-3},null,{"$f":"+D18*C18/100","v":135230.99999999997},null,{"$f":"+D18*1.15","v":1.9800338456224293E-3},null,{"$f":"+F18*1.15","v":155515.64999999997}]
[null,"Residential",{"$f":"+Stad!F11","v":39066389001},{"$f":"+Stad!G11","v":9.6541300500116835E-4},null,{"$f":"+D19*C19/100","v":377152},null,{"$f":"+D19*1.15","v":1.1102249557513435E-3},null,{"$f":"+F19*1.15","v":433724.8}]
[null,"Rural Ward",{"$f":"+Stad!F12","v":578789550},{"$f":"+Stad!G12","v":4.8998811398719968E-4},null,{"$f":"+D20*C20/100","v":2836},null,{"$f":"+D20*1.15","v":5.6348633108527961E-4},null,{"$f":"+F20*1.15","v":3261.3999999999996}]
[]
["WRS Rate","CBD Business",{"$f":"WRS!G9","v":7854191500},{"$f":"WRS!I9","v":1.1013695570414378E-2},null,{"$f":"+D22*C22/100","v":865036.74132736248},null,{"$f":"+D22*1.15","v":1.2665749905976534E-2},null,{"$f":"+F22*1.15","v":994792.25252646673}]
[null,"Business",{"$f":"WRS!G10","v":3819755400},{"$f":"WRS!I10","v":1.1013695570838915E-2},null,{"$f":"+D23*C23/100","v":420696.2313066803},null,{"$f":"+D23*1.15","v":1.2665749906464751E-2},null,{"$f":"+F23*1.15","v":483800.66600268229}]
[]
[null,null,"Number of assessments","Amount per rating unit"]
[{"$f":"+A22","v":"WRS Rate"},"Residential",{"$f":"WRS!H11","v":70889},{"$f":"WRS!C11","v":14},null,{"$f":"C26*D26","v":992446},null,{"$f":"+D26*1.15","v":16.099999999999998},null,{"$f":"+F26*1.15","v":1141312.8999999999}]
[null,"Rural",{"$f":"WRS!H12","v":774},{"$f":"WRS!C12","v":28},null,{"$f":"C27*D27","v":21672},null,{"$f":"+D27*1.15","v":32.199999999999996},null,{"$f":"+F27*1.15","v":24922.799999999999}]
[]
[]
[null,null,null,{"$f":"+D10+D12+D19","v":3.201917291097315E-2},null,{"$f":"SUM(F10:F28)","v":47321310.836000055},{"$f":"+F30-'Summary proposed'!E9","v":-19056932.238655888},null,null,{"$f":"SUM(J10:J28)","v":54419507.461400054}]
[]
[null,null,"No of","Cents Per",null,"Rates",null,"Cents Per",null,"Rates"]
[null,null,"Hectares","Hectare",null,"Set",null,"Hectare",null,"Set"]
[]
["Possum/Predator Rate",0.35,{"$f":"+'TA Split'!T143","v":34055},{"$f":"+'Impact for rates'!$C$229","v":0.76906159911679262},null,{"$f":"+C35*D35","v":26190.392757922371},null,{"$f":"+D35*1.15","v":0.88442083898431145},null,{"$f":"+F35*1.15","v":30118.951671610725}]
[]
[]
["Total Rates",null,null,null,null,{"$f":"SUM(F30:F36)","v":47347501.228757977},null,null,null,{"$f":"SUM(J30:J36)","v":54449626.413071662}]

{"sheet":"Sheet1","index":60,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":true,"merged":[[0,0,1,0]]}
["Residential","CV 2016/17","CV 2017/18","change on CV","Rates 2016/17","Rates 2017/18","Change ","Change"]
[null,"$","$","%","$","$","$","%"]
["Wellington city",550000,551000,{"$f":"C3/B3-1","v":1.8181818181817189E-3},462,488,{"$f":"F3-E3","v":26},{"$f":"F3/E3-1","v":5.6277056277056259E-2}]
["Lower Hutt city",378000,471000,{"$f":"C4/B4-1","v":0.24603174603174605},554,598,{"$f":"F4-E4","v":44},7.9422382671480163E-2]
["Upper Hutt city",343000,413000,0.20408163265306123,475,516,41,8.6315789473684124E-2]
["Porirua city",394000,487000,0.23604060913705593,523,566,43,8.2217973231357488E-2]
["Kapiti Coast district",388000,389000,2.5773195876288568E-3,372,395,23,6.1827956989247257E-2]
["Masterton district",251000,251000,0,159,151,-8,-5.031446540880502E-2]
["Carterton district",258000,264000,2.3255813953488413E-2,192,185,-7,-3.645833333333337E-2]
["South Wairarapa district",277000,281000,1.4440433212996373E-2,216,207,-9,-4.166666666666663E-2]

{"sheet":"Catchment","index":61,"n_rows":55,"n_cols":20,"rows_kept":55,"cut":false,"hidden":true,"merged":[]}
["Option A","Revenue Required",null,"Class","$ per Hectare","Class Total","Class Areas","Scheme Total","Var",null,"Current","Revenue Required",null,"Class","$ per Hectare","Class Total",null,"Class Areas","Scheme Total","Var"]
[null,"ex gst",null,null,"ex gst","ex gst","Hectares","ex gst","$",null,null,"ex gst","%",null,"ex gst","ex gst","%","Hectares","ex gst","$"]
["Catchment Schemes",null,null,null,null,null,null,null,null,null,"Catchment Schemes"]
["Awhea-Opouawe",{"$f":"$B$41*M4","v":0},null,"A",null,{"$f":"E4*G4","v":0},2224.6093000000001,{"$f":"H46","v":18620},null,null,"Awhea-Opouawe",18620,{"$f":"L4/$L$41","v":0.30109961190168177},"A",null,0,null,2224.6093000000001,18620]
[null,null,null,"B",null,0,1956.3706999999999,"see bottom of sheet",null,null,null,null,null,"B",null,0,null,1956.3706999999999,"see bottom of sheet"]
["see bottom of sheet",null,null,"C",null,0,1789.5900999999999,null,null,null,"see bottom of sheet",null,null,"C",null,0,null,1789.5900999999999]
[null,null,null,"D",null,0,685.62689999999998,null,null,null,null,null,null,"D",null,0,null,685.62689999999998]
[null,null,null,"E",null,0,31708.360700000001,null,null,null,null,null,null,"E",null,0,null,31708.360700000001]
[null,null,null,"F",null,0,3356.5216999999998,null,null,null,null,null,null,"F",null,0,null,3356.5216999999998]
[null,null,null,"SA",null,0,0.65,null,null,null,null,null,null,"SA",null,0,null,0.65]
[null,null,null,"SB",null,0,0.21,null,null,null,null,null,null,"SB",null,0,null,0.21]
["Whareama",{"$f":"$B$41*M12","v":0},null,"A",{"$f":"$B$12*Q12/G12","v":0},{"$f":"E12*G12+J12","v":0},715.38610000000006,{"$f":"SUM(F12:F17)","v":0},{"$f":"B12-H12","v":0},null,"Whareama",17016,{"$f":"L12/$L$41","v":0.27516170763260028},"A",3.9975000000000001,2859.7559347500001,{"$f":"P12/$L$12","v":0.16806276062235542},715.38610000000006,17017.641678840002,-1.6416788400019868]
[null,null,null,"B",{"$f":"$B$12*Q13/G13","v":0},0,952.56489999999997,null,null,null,null,null,null,"B",1.5375000000000001,1464.5685337500001,8.6070083083568408E-2,952.56489999999997]
[null,null,null,"C",{"$f":"$B$12*Q14/G14","v":0},0,45582.400900000001,null,null,null,null,null,null,"C",0.26910000000000001,12266.22408219,0.72086413270980254,45582.400900000001]
[null,null,null,"D",0,0,0,null,null,null,null,null,null,"D",0,0,0,0]
[null,null,null,"E",{"$f":"$B$12*Q16/G16","v":0},0,15.4025,null,null,null,null,null,null,"E",0.19220000000000001,2.9603605000000002,1.7397511165961448E-4,15.4025]
[null,null,null,"F",{"$f":"$B$12*Q17/G17","v":0},0,2759.4845,null,null,null,null,null,null,"F",0.1537,424.13276765000001,2.4925527012811474E-2,2759.4845]
["Homewood",{"$f":"$B$41*M18","v":0},null,"A",{"$f":"$B$18*Q18/G18","v":0},0,{"$f":"2364.0697-11.5878","v":2352.4819000000002},{"$f":"SUM(F18:F21)","v":0},{"$f":"B18-H18","v":0},null,"Homewood",10057,{"$f":"L18/$L$41","v":0.1626293661060802},"A",1.7423999999999999,4098.9644625600004,{"$f":"P18/$L$18","v":0.4075732785681615},2352.4819000000002,10056.746737560001,0.25326243999916187]
[null,null,null,"B",{"$f":"$B$18*Q19/G19","v":0},0,{"$f":"445.928+8.0413","v":453.96929999999998},null,null,null,null,null,null,"B",1.6614,754.22459501999992,{"$f":"P19/$L$18","v":7.499498807000099E-2},453.96929999999998]
[null,null,null,"C",{"$f":"$B$18*Q20/G20","v":0},0,{"$f":"3333.3596+0.1019","v":3333.4614999999999},null,null,null,null,null,null,"C",1.452,4840.1860980000001,{"$f":"P20/$L$18","v":0.48127534035994829},3333.4614999999999]
[null,null,null,"D",{"$f":"$B$18*Q21/G21","v":0},0,{"$f":"1745.6237+6.409","v":1752.0327000000002},null,null,null,null,null,null,"D",0.2074,363.37158198000003,{"$f":"P21/$L$18","v":3.6131210299294024E-2},1752.0327000000002]
["Mataikona-Whakataki",{"$f":"$B$41*M22","v":0},null,"A",null,0,4067.5167999999999,{"$f":"H50","v":4494},null,null,"Mataikona-Whakataki",4494,{"$f":"L22/$L$41","v":7.2671410090556277E-2},"A",null,0,null,4067.5167999999999,4494]
[null,null,null,"B",null,0,7767.2790000000005,"see bottom of sheet",null,null,null,null,null,"B",null,0,null,7767.2790000000005,"see bottom of sheet"]
["see bottom of sheet",null,null,"C",null,0,11511.363600000001,null,null,null,"see bottom of sheet",null,null,"C",null,0,null,11511.363600000001]
[null,null,null,"S",null,0,12.2,null,null,null,null,null,null,"S",null,0,null,12.2]
["Maungaraki",{"$f":"$B$41*M26","v":0},null,"A",null,"-",3305.4717999999998,{"$f":"SUM(H52:H55)","v":5873.0897999999997},null,null,"Maungaraki",5873,{"$f":"L26/$L$41","v":9.4970892626131953E-2},"A",null,"-",null,3305.4717999999998,5873.0897999999997]
[null,null,null,"B",null,"-",2971.2169000000004,"see bottom of sheet",null,null,null,null,null,"B",null,"-",null,2971.2169000000004,"see bottom of sheet"]
[null,null,null,"C",null,"-",null,null,null,null,null,null,null,"C",null,"-"]
["Upper Kaiwhata",{"$f":"$B$41*M29","v":0},null,"A",{"$f":"$B$29*Q29/G29","v":0},{"$f":"E29*G29","v":0},41.917400000000001,{"$f":"SUM(F29:F34)","v":0},{"$f":"B29-H29","v":0},null,"Upper Kaiwhata",2125,{"$f":"L29/$L$41","v":3.436287192755498E-2},"A",8.4154999999999998,352.75587969999998,{"$f":"P29/$L$29","v":0.16600276691764704},41.917400000000001,2125.1382970300001,-0.1382970300001034]
[null,null,null,"B",0,0,78.528599999999997,null,null,null,null,null,null,"B",3.6938,290.06894267999996,0.13650303184941176,78.528599999999997]
[null,null,null,"C",0,0,915.41970000000003,null,null,null,null,null,null,"C",0.52559999999999996,481.14459431999995,0.22642098556235291,915.41970000000003]
[null,null,null,"D",0,0,1778.4127000000001,null,null,null,null,null,null,"D",0.3155,561.08920684999998,0.26404197969411763,1778.4127000000001]
[null,null,null,"E",0,0,1872.1135999999999,null,null,null,null,null,null,"E",0.21010000000000001,393.33106736000002,0.18509697287529411,1872.1135999999999]
[null,null,null,"F",0,0,444.80119999999999,null,null,null,null,null,null,"F",0.1051,46.748606119999998,2.1999344056470586E-2,444.80119999999999]
["Lower Kaiwhata",{"$f":"$B$41*M35","v":0},null,"A",{"$f":"$B$35*Q35/G35","v":0},0,65.736599999999996,{"$f":"SUM(F35:F40)","v":0},{"$f":"B35-H35","v":0},null,"Lower Kaiwhata",3655,{"$f":"L35/$L$41","v":5.910413971539457E-2},"A",14.045400000000001,923.29684164000003,{"$f":"P35/$L$35","v":0.25261199497674419},65.736599999999996,3654.5983845299997,0.40161547000025166]
[null,null,null,"B",0,0,46.325899999999997,null,null,null,null,null,null,"B",6.1422999999999996,284.54757556999999,7.7851593863201091E-2,46.325899999999997]
[null,null,null,"C",0,0,1142.4218000000001,null,null,null,null,null,null,"C",0.87739999999999996,1002.3608873200001,0.27424374482079344,1142.4218000000001]
[null,null,null,"D",0,0,2628.0288,null,null,null,null,null,null,"D",0.52649999999999997,1383.6571632,0.3785655713269494,2628.0288]
[null,null,null,"E",0,0,34.398299999999999,null,null,null,null,null,null,"E",0.35099999999999998,12.0738033,3.3033661559507522E-3,34.398299999999999]
[null,null,null,"F",0,0,277.27699999999999,null,null,null,null,null,null,"F",0.17549999999999999,48.662113499999997,1.3313847742818057E-2,277.27699999999999]
["Total",{"$f":"'Summarised data'!AO74","v":0},null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(L3:L40)","v":61840},{"$f":"SUM(M3:M40)","v":1}]
["Revised",null,null,null,null,null,null,null,null,null,"Revised"]
["Catchment Schemes","$GST Excl",null,null,"Rate Base",null,null,null,null,null,"Catchment Schemes","$GST Excl",null,null,"Rate Base"]
["Awhea-Opouawe Catchment Scheme",{"$f":"B4","v":0},null,null,"land value","67,774,000 x 0.00013 cents",1.2999999999999999E-4,8769.56,null,null,"Awhea-Opouawe Catchment Scheme",18620,null,null,"land value","$67,774,000 x 0.00013 cents",1.2999999999999999E-4,8769.56]
[null,null,null,null,"charge per dwelling","$114.54 / $57.27",null,9850.44,null,null,null,null,null,null,"charge per dwelling","$114.54 / $57.27",null,9850.44]
[null,null,null,null,null,null,null,{"$f":"SUM(H44:H45)","v":18620},null,null,null,null,null,null,null,null,null,18620]
[]
["Mataikona Whakataki Catchment Scheme",{"$f":"B22","v":0},null,null,"land value within scheme area"," $76,569,550 x 0.0000348 cents",3.4799999999999999E-5,2664,null,null,"Mataikona Whakataki Catchment Scheme",4494,null,null,"land value within scheme area"," $76,569,550 x 0.0000348 cents",3.4799999999999999E-5,2664]
[null,null,null,null,"charge per dwelling",15,null,1830,null,null,null,null,null,null,"charge per dwelling",15,null,1830]
[null,null,null,null,null,null,null,{"$f":"SUM(H48:H49)","v":4494},null,null,null,null,null,null,null,null,null,4494]
[]
["Maungaraki Catchment Scheme",{"$f":"B26","v":0},null,null,"Class A",0.84589944160334329,3305.4717999999998,2796.1,null,null,"Maungaraki Catchment Scheme",5873,null,null,"Class A",0.84589944160334329,3305.4717999999998,2796.1]
[null,null,null,null,"Class B",0.39807032546039689,2971.2169000000004,1182.75,null,null,null,null,null,null,"Class B",0.39807032546039689,2971.2169000000004,1182.75]
[null,null,null,null,"Charge per dwelling",29.855274409529766,19,567.34,null,null,null,null,null,null,"Charge per dwelling",29.855274409529766,19,567.34]
[null,null,null,null,"River frontage",2.7864922782227783E-2,47619,1326.8997999999999,null,null,null,null,null,null,"River frontage",2.7864922782227783E-2,47619,1326.8997999999999]

{"sheet":"Water","index":62,"n_rows":49,"n_cols":15,"rows_kept":49,"cut":false,"hidden":true,"merged":[]}
["Wellington Regional Council"]
[{"$f":"\"Water Supply Levy \"&Instructions!D11","v":"Water Supply Levy 2017/18"},null,null,null,"need numbers for each city - March 31 comes from Wellington Water"]
["Printed :",{"$f":"NOW()","v":"2018-11-01T16:46:44.800"}]
["Excluding GST",null,null,null,{"$f":"+Instructions!D6","v":"entered "},null,null,null,null,null,null,null,null,{"$f":"+E5","v":"2017/18"},{"$f":"+C5","v":"2016/17"}]
[null,{"$f":"Instructions!E11","v":"2016/17"},{"$f":"B5","v":"2016/17"},null,{"$f":"Instructions!D11","v":"2017/18"},{"$f":"E5","v":"2017/18"},null,"+/-",null,null,null,null,null,{"$f":"+Essbase!F23","v":30862765.437637679},{"$f":"+Essbase!E23","v":29097545.845272139}]
[null,"$","%",null,"$","%",null,"%"]
["Wellington City",{"$f":"+O7","v":15680668},{"$f":"B7/B$11","v":0.53890001582951363},null,{"$f":"+N7","v":16514665.785679923},{"$f":"E7/E$11","v":0.53510000000000002},null,{"$f":"(E7-B7)/B7","v":5.3186368442972157E-2},null,0.53890000000000005,null,null,"Wellington City Council",{"$f":"K45","v":16514665.785679923},15680668]
["Lower Hutt City ",{"$f":"+O8","v":7312213},{"$f":"B8/B$11","v":0.25129998935305403},null,{"$f":"+N8","v":7660138.3816216718},{"$f":"E8/E$11","v":0.2482},null,{"$f":"(E8-B8)/B8","v":4.7581406835614862E-2},null,0.25719999999999998,null,null,"Hutt City Council",{"$f":"K46","v":7660138.3816216718},7312213]
["Upper Hutt City",{"$f":"+O9","v":2772996},{"$f":"B9/B$11","v":9.5299995401674081E-2},null,{"$f":"+N9","v":3095535.3733950593},{"$f":"E9/E$11","v":0.1003},null,{"$f":"(E9-B9)/B9","v":0.11631440268758385},null,9.6600000000000005E-2,null,null,"Upper Hutt City Council",{"$f":"K47","v":3095535.3733950593},2772996]
["Porirua City ",{"$f":"+O10","v":3331669},{"$f":"B10/B$11","v":0.11449999941575829},null,{"$f":"+N10","v":3592425.8969410262},{"$f":"E10/E$11","v":0.11640000000000002},null,{"$f":"(E10-B10)/B10","v":7.8266147369689551E-2},null,0.10730000000000001,null,null,"Porirua City Council",{"$f":"K48","v":3592425.8969410262},3331669]
["Totals",{"$f":"SUM(B7:B10)","v":29097546},{"$f":"SUM(C7:C10)","v":1.0000000000000002},null,{"$f":"SUM(E7:E10)","v":30862765.437637679},{"$f":"SUM(F7:F10)","v":1},null,{"$f":"(E11-B11)/B11","v":6.0665577696403648E-2},null,{"$f":"SUM(J7:J10)","v":1},null,null,null,{"$f":"SUM(N7:N10)","v":30862765.437637679}]
[]
["Check",{"$f":"+Rates!F17-E11","v":0},null,null,{"$f":"+Rates!F17","v":30862765.437637679},{"$f":"+E13/B11-1","v":6.0665577696403572E-2},null,null,null,null,null,null,null,"split per water adoption paper "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"link to the document "]
[null,"Excluding GST",null,null,{"$f":"E11","v":30862765.437637679}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"%","revised budget"]
[null,null,null,null,null,null,null,"Wellington City Council",null,0.53510000000000002,{"$f":"$K$49*J45","v":16514665.785679923}]
[null,null,null,null,null,null,null,"Hutt City Council",null,0.2482,{"$f":"$K$49*J46","v":7660138.3816216718}]
[null,null,null,null,null,null,null,"Upper Hutt City Council",null,0.1003,{"$f":"$K$49*J47","v":3095535.3733950593}]
[null,null,null,null,null,null,null,"Porirua City Council",null,0.1164,{"$f":"$K$49*J48","v":3592425.8969410262}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J45:J48)","v":1},{"$f":"Essbase!F23","v":30862765.437637679},"per essbase"]